4882 Rosebush Road, Mississauga
East Credit · Investor guide
$1,079,000
Estimated Value
$1,010,000
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 BAY STREET GROUP INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
5
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,600/mo
Based on East Credit neighbourhood rental data for 3-bed Detached
Remarks
Beautifully 3-Bedroom, 3-Bathroom Detached Home In The Heart Of Mississauga! Offering Approximately 1,944 Sq. Ft. Of Well-Designed Living Space On An Oversized Premium Lot, Move-In Ready Home, One Of Mississauga's Most Desirable Family-Friendly Neighbourhoods. Just Minutes To Highways 401 & 403, Shopping, Restaurants, Top-Rated Schools, Library, Parks & Playgrounds.This Bright And Spacious Home Features A Functional Layout, Double-Car Garage, Hardwood Flooring Throughout, Elegant Oak Staircase, Main floor with Smooth Ceilings, Pot Lights, And A Freshly Painted, The Inviting Family Room with Cozy Fireplace And An Oversized Picture Window, Filling The Home With Natural Light. The Kitchen Is Equipped With Granite Countertops, Stainless Steel Appliances, A Bright Breakfast Area With A Walk-Out To The Private Backyard. Enjoy A Large Concrete Patio (2022), Perfect For Outdoor Entertaining And Family Gatherings.A Perfect Place To Call Home-Offering Space, Style, And An Unbeatable Central Mississauga Location.Don't Miss This Exceptional Opportunity!
MississaugaInvestor.ca
4882 Rosebush Road
Detached · 3bd/3ba · ~1,750 sqft
$1,079,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.71%
Monthly Cash Flow
-$3,425/mo
Estimated Rent
$3,600/mo
Cash-on-Cash
-17.35%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,600 |
| Mortgage | −$4,966 |
| Property Tax | −$755 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$899 |
| Vacancy (5%) | −$180 |
| Cash Flow | -$3,425/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,200 |
| Vacancy (5%) | −$2,160 |
| Property Tax | −$9,064 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,790 |
| Annual NOI | $18,486 |
| Cap Rate | 1.71% |
Cash Required to Close
| Down Payment (20%) | $215,800 |
| Ontario Land Transfer Tax | $18,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $236,855 |
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.