3428 Stoney Crescent, Mississauga
Churchill Meadows · Investor guide
$1,299,000
Estimated Value
$691,000
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 Global Bricks Realty
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,000/mo
Based on Churchill Meadows neighbourhood rental data for 3-bed Att/Row/Townhouse
Remarks
Welcome to this beautifully maintained home in the highly sought-after Churchill Meadows community. This spacious property features 3 bedrooms and 4 bathrooms, with a large second-floor family room that can easily be converted into a 4th bedroom, offering flexibility for growing families or those needing additional space.The home boasts a bright and functional open-concept layout, a modern upgraded kitchen, and generously sized bedrooms. The finished basement features a spacious recreation room, an additional room, and a washroom, making it ideal for big families, guests, a home office, or additional living space.Conveniently located close to top-rated schools, parks, shopping, public transit, major highways, and all essential amenities. Some of the Pictures are virtually staged.
MississaugaInvestor.ca
3428 Stoney Crescent
Att/Row/Townhouse · 3bd/4ba · ~2,250 sqft
$1,299,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.58%
Monthly Cash Flow
-$5,346/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-22.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$5,979 |
| Property Tax | −$909 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$5,346/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$10,912 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,990 |
| Annual NOI | $7,598 |
| Cap Rate | 0.58% |
Cash Required to Close
| Down Payment (20%) | $259,800 |
| Ontario Land Transfer Tax | $22,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,255 |
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.