
1167 Saturnia Crescent, Mississauga
Applewood · Investor guide
$849,900
Estimated Value
$782,000
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 ABOUTOWNE REALTY CORP.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,850/mo
Based on Applewood neighbourhood rental data for 4-bed Semi-Detached
Remarks
Proudly offered for the first time by its original owner, this lovingly maintained "Shipp"-built semi-detached home, known for its solid construction and thoughtful layout, is nestled on a quiet, family-friendly crescent in sought-after Applewood. This well-cared-for home offers a spacious, functional layout with generously sized rooms and pride of ownership throughout. Original hardwood flooring beneath the broadloom on the main and second levels. The long private driveway provides exceptional parking and easily accommodates multiple vehicles, including larger SUVs and pickup trucks. The finished lower level offers additional living space with a cozy gas fireplace, perfect for relaxing on cool winter evenings. Fabulous expansive 23 x 125 ft irregular pie-shaped lot surrounded by mature trees and lush greenery creates a tranquil backyard retreat with a private interlock patio-perfect for your own enjoyment or entertaining family and friends.Conveniently located close to parks, schools, recreation, Burnhamthorpe Community Centre and Carmen Corbasson Community Centre. Steps to everyday amenities including grocery stores, LCBO, banks, Dollarama, Shoppers Drug Mart and more. Easy access to public transit, Dixie GO Station, QEW, Highway 427 and Highway 403. Minutes to Sherway Gardens and the Toronto border. Roof 2014, Furnace 2009. 48 hour irrevocable on all offers.
MississaugaInvestor.ca
1167 Saturnia Crescent
Semi-Detached · 4bd/2ba · ~1,300 sqft
$849,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.01%
Monthly Cash Flow
-$1,783/mo
Estimated Rent
$3,850/mo
Cash-on-Cash
-11.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,850 |
| Mortgage | −$3,912 |
| Property Tax | −$595 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$708 |
| Vacancy (5%) | −$193 |
| Cash Flow | -$1,783/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,200 |
| Vacancy (5%) | −$2,310 |
| Property Tax | −$7,139 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,499 |
| Annual NOI | $25,552 |
| Cap Rate | 3.01% |
Cash Required to Close
| Down Payment (20%) | $169,980 |
| Ontario Land Transfer Tax | $13,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,453 |
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.