6926 Early Settler Row, Mississauga
Central Erin Mills · Investor guide
$1,399,999
Estimated Value
$1,122,000
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 REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
11
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Based on Central Erin Mills neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Welcome to this exceptional home nestled in the highly sought-after Meadowvale Village community. Perfectly positioned directly across from Historic Trail Park and just steps to the scenic Meadowvale Conservation Area, this freshly painted home offers the ideal blend of space, comfort, and convenience for growing families.Step inside to discover a bright, open-concept main floor with soaring ceilings that create an inviting atmosphere for everydayliving and entertaining. Upstairs, the loft-style primary suite serves as a private retreat, complete with a spacious ensuite bathroom. The fully finished walk-out basement features a self-contained apartment with a separate entrance, offering incredible flexibility for multi-generational living, guests, or valuable rental income. Conveniently located just minutes from Highways 401 and 407, commuting across the GTA is effortless while parks, trails, schools, shopping, and everyday amenities remain close at hand. Freshly painted and move-in ready, this is a rare opportunity to own a spacious family home in one of Mississauga's most desirable neighbourhoods
MississaugaInvestor.ca
6926 Early Settler Row
Detached · 4bd/3ba · ~1,750 sqft
$1,399,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.91%
Monthly Cash Flow
-$4,218/mo
Estimated Rent
$4,840/mo
Cash-on-Cash
-16.46%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,840 |
| Mortgage | −$6,444 |
| Property Tax | −$980 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,167 |
| Vacancy (5%) | −$242 |
| Cash Flow | -$4,218/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,080 |
| Vacancy (5%) | −$2,904 |
| Property Tax | −$11,760 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,000 |
| Annual NOI | $26,716 |
| Cap Rate | 1.91% |
Cash Required to Close
| Down Payment (20%) | $279,999.8 |
| Ontario Land Transfer Tax | $24,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,474.8 |
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.