49 Queen Street, Mississauga
Port Credit · Investor guide
$570,000
Estimated Value
$779,000
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 HOMELIFE G1 REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
6
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,700/mo
Based on Port Credit neighbourhood rental data for 3-bed Condo Apartment
Remarks
Incredible location!! Steps from Port Credit GO Station and future light rail station. This beautiful 3-bedroom corner unit offers space, comfort, and a touch of contemporary living. Master Bedroom offers a large closet and a renovated 2-piece bath. This Condo also offers two other spacious bedrooms with a gorgeous renovated 4-piece bath and no carpet throughout. Almost1100 sq of space, perfect for a family or working professionals looking to live close to Go station or exercise near the lake with beautiful parks. Port Credit has it all. This unit comes with one parking space and one locker. Also includes a modern LG Washer and Dryer combo machine for your laundry needs. Relax in the oversize balcony while you admire the views of beautiful port credit.
MississaugaInvestor.ca
49 Queen Street
Condo Apartment · 3bd/2ba · ~1,100 sqft
$570,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.55%
Monthly Cash Flow
-$1,889/mo
Estimated Rent
$2,700/mo
Cash-on-Cash
-18.15%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,700 |
| Mortgage | −$2,624 |
| Property Tax | −$399 |
| Insurance | −$225 |
| Condo Fee | −$1,206 |
| Vacancy (5%) | −$135 |
| Cash Flow | -$1,889/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$32,400 |
| Vacancy (5%) | −$1,620 |
| Property Tax | −$4,788 |
| Insurance | −$2,700 |
| Condo Fee | −$14,472 |
| Annual NOI | $8,820 |
| Cap Rate | 1.55% |
Cash Required to Close
| Down Payment (20%) | $114,000 |
| Ontario Land Transfer Tax | $7,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $124,875 |
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.