122- 3050 Orleans Road, Mississauga
Erin Mills · Investor guide
$729,900
Estimated Value
$707,000
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 RE/MAX REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
12
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Based on Erin Mills neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Discover a stunning, spacious 2 storey, 3-bedroom, 3-bathroom home, impeccably designed with hardwood floors throughout. Boasting 2 full bathrooms plus a convenient 2-piece powder room, this home exudes comfort and sophistication. The open-concept main floor seamlessly flows into a beautifully finished basement, ideal for family gatherings, recreation, or a home office. Step outside to a cozy backyard, perfect for entertaining and relaxation. Nestled in a very desirable complex, this home is situated in a prime location, just moments from top-rated schools, parks, shopping, hospitals, and transit. An unparalleled opportunity to own a luxurious, move-in-ready home in this sought-after, highly desirable community.10 min. drive to 407,403,QEW Newer Roof, garage door, windows, Front Door, siding, back fence... Gorgeous community of Central Erin Mills!
MississaugaInvestor.ca
122- 3050 Orleans Road
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$729,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.71%
Monthly Cash Flow
-$1,711/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-12.83%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$3,360 |
| Property Tax | −$511 |
| Insurance | −$225 |
| Condo Fee | −$655 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$1,711/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$6,131 |
| Insurance | −$2,700 |
| Condo Fee | −$7,860 |
| Annual NOI | $19,789 |
| Cap Rate | 2.71% |
Cash Required to Close
| Down Payment (20%) | $145,980 |
| Ontario Land Transfer Tax | $11,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $160,053 |
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.