11- 7077 Estoril Road, Mississauga
Meadowvale · Investor guide
$749,000
Estimated Value
$696,000
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 REALTRON REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
12
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,700/mo
Based on Meadowvale neighbourhood rental data for 4-bed Condo Townhouse
Remarks
Welcome to one of Mississauga's most sought-after Mediterranean-inspired townhome communities, nestled in a quiet, private enclave. This completely updated home showcases premium finishes throughout and a bright, functional layout with elegant hardwood flooring, a grand circular staircase, and a cozy wood-burning fireplace. The renovated kitchen features quality finishes, an eat-in breakfast area, and a walkout to a peaceful, private backyard. Upstairs, the spacious primary suite offers dual closets and an updated ensuite. The finished lower level includes a fourth bedroom, second kitchen, separate living area, and full bathroom-ideal for extended family or guests. Complete with a private driveway, attached garage, outdoor pool, playground, and just minutes to top schools, parks, shopping, and Highway 401, this move-in-ready home is a rare opportunity.
MississaugaInvestor.ca
11- 7077 Estoril Road
Condo Townhouse · 4bd/3ba · ~1,500 sqft
$749,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.31%
Monthly Cash Flow
-$1,381/mo
Estimated Rent
$3,700/mo
Cash-on-Cash
-10.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,700 |
| Mortgage | −$3,448 |
| Property Tax | −$524 |
| Insurance | −$225 |
| Condo Fee | −$699 |
| Vacancy (5%) | −$185 |
| Cash Flow | -$1,381/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,400 |
| Vacancy (5%) | −$2,220 |
| Property Tax | −$6,292 |
| Insurance | −$2,700 |
| Condo Fee | −$8,388 |
| Annual NOI | $24,800 |
| Cap Rate | 3.31% |
Cash Required to Close
| Down Payment (20%) | $149,800 |
| Ontario Land Transfer Tax | $11,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,255 |
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.