4123 Shipp Drive, Mississauga
City Centre · Investor guide
$999,000
Estimated Value
$603,000
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 SMART SOLD REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,550/mo
Based on City Centre neighbourhood rental data for 4-bed Condo Townhouse
Remarks
Discover Refined Urban Living In This Stunning Executive Townhouse Spanning Nearly 3,000 Sq. Ft. Designed For Both Elegance And Comfort, The Home Features 4 Bedrooms, 4 Bathrooms, Soaring 9-Ft Ceilings, Hardwood Floors, And Elegant Crown Mouldings, Complemented By Carefully Curated Upgrades Throughout.A Rare Highlight Is The 2-Car Garage With Additional Underground Driveway Parking For Up To 5 Vehicles. Ideally Located With Excellent Walkability And Transit Access, Just Minutes To Square One And Steps From The Hurontario LRT-Perfect For Modern Professionals And Families Alike. Enjoy A Truly Low-Maintenance Lifestyle With Exterior Care And Seasonal Services Professionally Managed.
MississaugaInvestor.ca
4123 Shipp Drive
Condo Townhouse · 4bd/4ba · ~1,900 sqft
$999,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.74%
Monthly Cash Flow
-$3,150/mo
Estimated Rent
$3,550/mo
Cash-on-Cash
-17.24%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,550 |
| Mortgage | −$4,598 |
| Property Tax | −$699 |
| Insurance | −$225 |
| Condo Fee | −$1,000 |
| Vacancy (5%) | −$178 |
| Cash Flow | -$3,150/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,600 |
| Vacancy (5%) | −$2,130 |
| Property Tax | −$8,392 |
| Insurance | −$2,700 |
| Condo Fee | −$12,000 |
| Annual NOI | $17,378 |
| Cap Rate | 1.74% |
Cash Required to Close
| Down Payment (20%) | $199,800 |
| Ontario Land Transfer Tax | $16,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,255 |
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.