1108- 335 Rathburn Road, Mississauga
City Centre · Investor guide
$575,000
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
10
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
In the heart of Mississauga's City Centre, this bright 2-bedroom, 2-bathroom condo offers 881 sq ft just steps from Square One. Large windows fill the space with natural light, while the open layout and hardwood flooring create a comfortable setting for both everyday living and entertaining. The kitchen features granite countertops and stainless steel appliances and overlooks the living area. Two good-sized bedrooms include a primary bedroom with a walk-in closet and its own 4-piece ensuite, while the second bathroom is also a full 4-piece. Ensuite laundry adds everyday convenience. Residents enjoy a range of amenities including an indoor pool, gym, bowling alley, theatre room, library/study room, and outdoor BBQ area. From here, Square One Shopping Centre, restaurants, parks, Sheridan College, and the City Centre transit terminal are all within walking distance, with quick access to Highway 403. One underground parking space and one storage locker are included.
MississaugaInvestor.ca
1108- 335 Rathburn Road
Condo Apartment · 2bd/2ba · ~850 sqft
$575,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.98%
Monthly Cash Flow
-$1,700/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-16.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$2,647 |
| Property Tax | −$403 |
| Insurance | −$225 |
| Condo Fee | −$705 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$1,700/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$4,830 |
| Insurance | −$2,700 |
| Condo Fee | −$8,460 |
| Annual NOI | $11,370 |
| Cap Rate | 1.98% |
Cash Required to Close
| Down Payment (20%) | $115,000 |
| Ontario Land Transfer Tax | $7,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $125,975 |
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.