952 Marygrace Court, Mississauga
East Credit · Investor guide
$979,900
Estimated Value
$1,042,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SHAHID KHAWAJA REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
6
Bathrooms
4
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on East Credit neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
**This Exceptional All-Brick Semi-Detached Home Delivers Outstanding Value, Featuring A Finished Basement Apartment With Strong Rental Potential And No Rear Neighbours** Ideally Located In The Heart Of East Credit-One Of Mississauga's Most Sought After Neighbourhoods* Impeccably Maintained And Flooded With Natural Light Offering Approximately 9-Foot Ceilings Throughout, A Striking Double-Door Entry, And A Spacious Combined Living And Dining Area With Hardwood Floors And Large Windows, Perfect For Entertaining And Everyday Living* The Stunning Open-Concept Kitchen Impresses With Stainless Steel Appliances, Sleek White Cabinetry With Matte Black Hardware, Quartz Countertops, Custom Backsplash, Porcelain Flooring, And Overlooks The Breakfast Area With Sliding Doors Leading To A Private, Fully Fenced Backyard* The Upper Level Features Four Generously Sized Bedrooms, Including A Sun-Filled Bedroom With A Cozy Fireplace And Expansive Windows* The Primary Suite Offers A Walk-In Closet And A Four-Piece Ensuite* The Finished Basement Maximizes Value With A Full Kitchen, Two Bedrooms, Storage, And A Three-Piece Bathroom-Ideal For Extended Family Or Income Generation* Situated In A Prime, Family-Friendly Community* Close To Top-Rated Schools, Heartland Town Centre, BraeBen Golf Course, And Major Highways (401, 403, 407)* This Move-In-Ready Home Represents An Exceptional Opportunity In A Premium Location**
MississaugaInvestor.ca
952 Marygrace Court
Semi-Detached · 6bd/4ba · ~1,750 sqft
$979,900
Cash-Flow Report · July 31, 2026
Cap Rate
4.16%
Monthly Cash Flow
-$1,113/mo
Estimated Rent
$5,395/mo
Cash-on-Cash
-6.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,395 |
| Mortgage | −$4,510 |
| Property Tax | −$686 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$817 |
| Vacancy (5%) | −$270 |
| Cash Flow | -$1,113/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,740 |
| Vacancy (5%) | −$3,237 |
| Property Tax | −$8,231 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,799 |
| Annual NOI | $40,773 |
| Cap Rate | 4.16% |
Cash Required to Close
| Down Payment (20%) | $195,980 |
| Ontario Land Transfer Tax | $16,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $215,053 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.