
1830 Burnhamthorpe Road, Mississauga
Applewood · Investor guide
$998,000
Estimated Value
$627,000
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 Royal LePage Security Real Estate
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,250/mo
Based on Applewood neighbourhood rental data for 3-bed Att/Row/Townhouse
Remarks
Just Beautiful-fully renovated freehold, 3 bedroom, 3 bathroom, executive townhome, bordering onto Mississauga & Etobicoke! Recent renovations/updates include full Kitchen & all 3 Bathrooms: custom cabinets (Shaker Style) (kitchen undercabinet & glass cabinets LED lighting), hood fan, quartz counter tops, center island (with built in beverage fridge), ceramic tiles, tubs & shower enclosure, vanities sinks-faucets & shower head and toilets. Front door, radiant heated ground floor foyer, mudroom & 2 piece bathroom. Mudroom bench & built-in closets, closet organizers in all closets, custom book shelves on opposite sides of fireplace, central vacuum & accessories, Wi-Fi app controlled smart garage door opener, google hello doorbell, custom retractable deck awning & natural gas bbq hookup, custom zebra style window blinds & privacy roller shades, upgraded LED pot lights, nest thermostat, smoke/carbon monoxide detectors, central air conditioning unit, air handler, furnace humidifier, on demand tankless water heater and washer & dryer. Super clean and very well maintained. Separate 2nd floor laundry room with laundry tub. Huge 3rd Floor Primary bedroom with spacious walk-in closet and 5 piece en-suite bathroom with stand alone soaker tub. 2 car tandem garage (approx. 30.10ft long) with ground floor entry door. Large spacious 14 x 11 ft deck with double opening french doors opposite Kitchen. Lots of visitor parking. Steps to transit, Go train, schools, food shops, restaurants, parks & places of worship. Minutes to Hwy 427, 401, Q.E.W., downtown, waterfront plus much, much more. A must see!
MississaugaInvestor.ca
1830 Burnhamthorpe Road
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$998,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.6%
Monthly Cash Flow
-$3,263/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-17.88%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$4,594 |
| Property Tax | −$699 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$832 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$3,263/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$8,383 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,980 |
| Annual NOI | $15,987 |
| Cap Rate | 1.6% |
Cash Required to Close
| Down Payment (20%) | $199,600 |
| Ontario Land Transfer Tax | $16,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,035 |
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.