1007- 300 Webb Drive, Mississauga
City Centre · Investor guide
$398,000
Estimated Value
$325,000
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 WEST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Based on City Centre neighbourhood rental data for 1-bed Condo Apartment
Remarks
Gorgeous, Sparkling Clean & Bright Fully Renovated Unit* Open Concept Kitchen with Gleaming Granite Breakfast Bar, Stainless Steel Appliances, Under-Mount Lighting - Great for Entertaining! Large Primary Bedroom with Double Closet; Marble 4Pc Bathroom With Heated Floors; Ensuite Laundry; Lots of in-unit Storage; Unobstructed Southeast CN Tower & Lake Views over the Neighbourhood; 1 Parking & Locker * Enjoy the Impeccably Kept Amenities: Indoor Pool, Jacuzzi, Sauna, Gym, Billiards Room, Theatre Room, Library, Party Room, Tennis Court & Patios; Visitor Parking, Bike & Motorcycle Storage Available; Safe & Friendly Neighbourhood* Steps To Shops, Restaurants, Square One, Public Transit & More* Excellent & Expert Building Management with low maintenance fees for a Stress Free Lifestyle* Don't Miss Out!
MississaugaInvestor.ca
1007- 300 Webb Drive
Condo Apartment · 1bd/1ba · ~650 sqft
$398,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.89%
Monthly Cash Flow
-$1,207/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-16.64%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,832 |
| Property Tax | −$279 |
| Insurance | −$225 |
| Condo Fee | −$628 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,207/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$3,343 |
| Insurance | −$2,700 |
| Condo Fee | −$7,536 |
| Annual NOI | $7,511 |
| Cap Rate | 1.89% |
Cash Required to Close
| Down Payment (20%) | $79,600 |
| Ontario Land Transfer Tax | $4,445 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,045 |
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.