29 Ellesboro Drive, Mississauga
Streetsville · Investor guide
$1,236,800
Estimated Value
$1,157,000
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 REAL HOME CANADA REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Based on Streetsville neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Massive 60X125 Lot in Riverview Heights Streetsville, ***Additional Sun Room with permit in 2002 W/Gas Fireplace & 2 Skylights & potable A/C***, Metal Roof , Total 7 car parking spots, $$$160K+++SPEND ON Renovated From Top to Bottom in 2023*** 3+1 Br. Open Concept Living And Dining and Kitchen Overlooking Backyard! Engineering Hardwood Floor throughout, Lots of Pot Lights, Kitchen W/ S/S Appliances, Gas Cooktop, Quartz Island & Countertops, large Sliding door to Beautiful Garden, Electrical Capacity Increase with upgraded Main Brake, 2nd Floor with 3 Bright Bedroom. and laundry, Large Washroom with Smart toilet. Finished Basement with 9ft ceiling With Separate Entrance with 1 Br. and Kitchen & Dining, 4Pc Bath & 2nd Laundry. Central Vacuum. Minutes To The Village Of Streetsville! Walk To Credit River And Trails! Close to Go Train Station!
MississaugaInvestor.ca
29 Ellesboro Drive
Detached · 4bd/2ba · ~1,750 sqft
$1,236,800
Cash-Flow Report · July 31, 2026
Cap Rate
2.4%
Monthly Cash Flow
-$3,217/mo
Estimated Rent
$4,840/mo
Cash-on-Cash
-14.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,840 |
| Mortgage | −$5,693 |
| Property Tax | −$866 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,031 |
| Vacancy (5%) | −$242 |
| Cash Flow | -$3,217/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,080 |
| Vacancy (5%) | −$2,904 |
| Property Tax | −$10,389 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,368 |
| Annual NOI | $29,719 |
| Cap Rate | 2.4% |
Cash Required to Close
| Down Payment (20%) | $247,360 |
| Ontario Land Transfer Tax | $21,211 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $271,571 |
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.