1074 Flagship Drive, Mississauga
Applewood · Investor guide
$1,399,999
Estimated Value
$1,271,000
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 CACHET REALTY LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
3
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Applewood neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Welcome to this beautifully renovated bungalow situated on a premium corner lot in the highly sought-after Applewood community! Offering 7 spacious bedrooms and 3 updated washrooms, this exceptional home features a bright open-concept layout, elegant flooring, and a stunning chef-inspired 2 kitchens complete with countertops and appliances. A separate entrance leads to the fully finished basement, providing excellent flexibility for extended family or in law suit or investment opportunities. Opportunity with seven rented bedrooms generating rental income, making this an attractive opportunity for investors seeking strong cash flow. The oversized, private corner lot wraps around the home, offering generous outdoor space and enhanced privacy for residents. Meticulously maintained and move-in ready, this property is ideally located near top-rated schools, parks, shopping, public transit, and major highways. A rare opportunity to own a turnkey home with exceptional income potential in one of Mississauga's most desirable neighbourhoods!
MississaugaInvestor.ca
1074 Flagship Drive
Detached · 7bd/3ba · ~1,300 sqft
$1,399,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.97%
Monthly Cash Flow
-$2,978/mo
Estimated Rent
$6,145/mo
Cash-on-Cash
-11.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,145 |
| Mortgage | −$6,444 |
| Property Tax | −$980 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,167 |
| Vacancy (5%) | −$307 |
| Cash Flow | -$2,978/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$73,740 |
| Vacancy (5%) | −$3,687 |
| Property Tax | −$11,760 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,000 |
| Annual NOI | $41,593 |
| Cap Rate | 2.97% |
Cash Required to Close
| Down Payment (20%) | $279,999.8 |
| Ontario Land Transfer Tax | $24,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,474.8 |
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.