1801- 220 Burnhamthorpe Road, Mississauga
City Centre · Investor guide
$529,000
Estimated Value
$374,000
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 CITY ACCORD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
11
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,400/mo
Based on City Centre neighbourhood rental data for 2-bed Condo Apartment
Remarks
right and Spacious 1 Bedroom + Den Condo In The Heart Of Mississauga. Gourmet Kitchen With Backsplash And Breakfast Bar. Open Concept Living And Dining Room With Walk Out To Balcony. Large Master With His/Her Closet And 4 Pc Ensuite. Heat, hydro & water are all included. One Parking Spaces and one Locker included. Luxury Amenities with concierge, 24/7 security, indoor pool and whirlpool, fully-equipped gym, party and media rooms, Outdoor rooftop golf putting green and BBQ areas, and comfortable guest suites.Urban convenience at your doorstep, only steps away from The heart of Downtown Mississauga, Square One Shopping Centre, top-tier theaters, a variety of dining options, quick access to highways 403 and 401, MiWay buses at the City Centre Transit Terminal or Go Station.
MississaugaInvestor.ca
1801- 220 Burnhamthorpe Road
Condo Apartment · 2bd/2ba · ~750 sqft
$529,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.49%
Monthly Cash Flow
-$1,338/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-13.86%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$2,435 |
| Property Tax | −$370 |
| Insurance | −$225 |
| Condo Fee | −$588 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$1,338/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$4,444 |
| Insurance | −$2,700 |
| Condo Fee | −$7,056 |
| Annual NOI | $13,160 |
| Cap Rate | 2.49% |
Cash Required to Close
| Down Payment (20%) | $105,800 |
| Ontario Land Transfer Tax | $7,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $115,855 |
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.