
9- 1951 Rathburn Road, Mississauga
Rathwood · Investor guide
$777,000
Estimated Value
$647,000
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 KELLER WILLIAMS REALTY CENTRES
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Based on Rathwood neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Welcome to this beautifully maintained townhome in the sought-after Rockwood community! Just steps to Etobicoke Creek, parks, schools, shopping, and a direct bus to the subway, this home offers the perfect blend of nature and convenience. Featuring 3 spacious bedrooms, 4 bathrooms, and a finished walk-out basement, this bright home backs onto mature greenery for added privacy. Hardwood flooring runs throughout the main and second levels, with ceramic tile in the basement. Enjoy your morning coffee overlooking your peaceful backyard from the comfort of your Juliette balcony. Walk to Longo's, Starbucks, Shoppers Drug Mart, a bakery, walk-in clinic, bank, and more. A nearby pathway leads to the community tennis courts, while Garnetwood Park across the street offers a playground, splash pad, tennis, basketball, pickleball courts, a leash-free dog park, and scenic trails along Etobicoke Creek. Condo fees include water, cable TV, internet, lawn care, and all exterior maintenance and repairs, making for easy, low-maintenance living. With quick access to major highways and transit, this move-in-ready home is one you won't want to miss. Book your private showing today!
MississaugaInvestor.ca
9- 1951 Rathburn Road
Condo Townhouse · 3bd/4ba · ~1,500 sqft
$777,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.24%
Monthly Cash Flow
-$2,125/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-14.96%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$3,576 |
| Property Tax | −$544 |
| Insurance | −$225 |
| Condo Fee | −$725 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$2,125/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$6,527 |
| Insurance | −$2,700 |
| Condo Fee | −$8,700 |
| Annual NOI | $17,413 |
| Cap Rate | 2.24% |
Cash Required to Close
| Down Payment (20%) | $155,400 |
| Ontario Land Transfer Tax | $12,015 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $170,415 |
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.