31- 1905 Broad Hollow Gate, Mississauga
Erin Mills · Investor guide
$849,000
Estimated Value
$707,000
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 EXP REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Based on Erin Mills neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Backing onto a private ravine with no rear neighbours, this beautifully maintained executive townhome offers just under 2300 sq. ft. of total living space, 3 bedrooms, 4 bathrooms, and the perfect balance of privacy, comfort, and convenience in the heart of Erin Mills.The open-concept main floor showcases hardwood flooring, crown moulding, elegant French doors, and large windows that fill the home with natural light. The spacious eat-in kitchen features ceramic flooring, stainless steel appliances, a breakfast area, and a walkout to a private ravine-view deck, creating the perfect setting for morning coffee, outdoor dining, or entertaining family and friends.Upstairs, the spacious primary retreat features a walk-in closet with built-in organizers and a private 4-piece ensuite complete with a separate soaker tub and shower. Two additional generously sized bedrooms, each with double closets, and a second full bathroom provide exceptional space for growing families or overnight guests.The professionally finished lower level is currently configured as an impressive home theatre, complete with a cozy gas fireplace, full 3-piece bathroom, laundry area, and generous storage. Whether you're enjoying movie nights, working from home, creating a fitness space, or hosting guests, this versatile level adapts effortlessly to your lifestyle.Adding even more value, the built-in garage is equipped with an EV charger, while maintenance fees include high-speed Fibre Optic internet and cable TV, helping simplify your monthly expenses.Ideally located just minutes from the University of Toronto Mississauga, Credit Valley Hospital, Erin Mills Town Centre, scenic walking trails, parks, highly rated schools, public transit, and major highways, this exceptional home offers executive living in one of Mississauga's most desirable family-friendly communities. A rare opportunity to own in one of Erin Mills' most coveted townhouse enclaves.
MississaugaInvestor.ca
31- 1905 Broad Hollow Gate
Condo Townhouse · 3bd/4ba · ~1,500 sqft
$849,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.16%
Monthly Cash Flow
-$2,379/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-15.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$3,908 |
| Property Tax | −$594 |
| Insurance | −$225 |
| Condo Fee | −$692 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$2,379/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$7,132 |
| Insurance | −$2,700 |
| Condo Fee | −$8,304 |
| Annual NOI | $18,344 |
| Cap Rate | 2.16% |
Cash Required to Close
| Down Payment (20%) | $169,800 |
| Ontario Land Transfer Tax | $13,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,255 |
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.