5959 Ladyburn Crescent, Mississauga
East Credit · Investor guide
$1,499,900
Estimated Value
$1,303,000
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 DREAMNEST REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on East Credit neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Gorgeous Detached 4 Bedroom House In A Very Desirable, Family Friendly East Credit Community. Steps Away From River grove Community Center And Credit River Trails. Open Concept layout with formal living room, separate dining area and a spacious family room. Large renovated kitchen with quartz countertops, custom backsplash, centre island, newer cabinets, stainless steel appliances ( Fridge - 2025, Dishwasher - 2025), New Heat pump (2025), New Furnace ( 2026), Roof ( 2022), abundance of living space with 4 generous size bedrooms on the 2nd floor, study/office on the main floor, pot lights, Fully upgraded walkout basement renovated in 2022 with 2 bedrooms, separate entrance, brand new modern laminate flooring and opening to a huge well maintained backyard, fully interlocked driveway, 2 Car Garage, Office Space On The Main Floor, Newer Windows, Doors And Much More. Over 200k spent on renovations over the years, Close To Excellent Schools, public transit, Access to all major highways, Heartland Shopping Center, Hospitals And Much More
MississaugaInvestor.ca
5959 Ladyburn Crescent
Detached · 6bd/4ba · ~2,750 sqft
$1,499,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.27%
Monthly Cash Flow
-$4,066/mo
Estimated Rent
$5,645/mo
Cash-on-Cash
-14.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,645 |
| Mortgage | −$6,904 |
| Property Tax | −$1,050 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,250 |
| Vacancy (5%) | −$282 |
| Cash Flow | -$4,066/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,740 |
| Vacancy (5%) | −$3,387 |
| Property Tax | −$12,599 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,999 |
| Annual NOI | $34,055 |
| Cap Rate | 2.27% |
Cash Required to Close
| Down Payment (20%) | $299,980 |
| Ontario Land Transfer Tax | $26,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $329,453 |
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.