215- 3351 Cawthra Road, Mississauga
Applewood · Investor guide
$499,900
Estimated Value
$400,000
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 ROYAL LEPAGE REALTY PLUS
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
5
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Based on Applewood neighbourhood rental data for 1-bed Condo Apartment
Remarks
Welcome to Applewood Terrace, a beautifully maintained low-rise building nestled in a quiet, established community. This spacious one-bedroom suite features a bright, open-concept layout with 9-foot ceilings, tasteful finishes, and a desirable south-facing exposure that fills the home with natural light. The functional kitchen offers generous cabinetry and flows seamlessly into the living and dining areas, creating an inviting space for everyday living and entertaining. A large window and walkout to the private balcony further enhance the bright, airy feel. This suite also includes a private locker for added storage. Residents enjoy meticulously maintained grounds and an exceptional location just steps to public transit, cafés, bakeries, restaurants, shops, schools, and other everyday conveniences.
MississaugaInvestor.ca
215- 3351 Cawthra Road
Condo Apartment · 1bd/1ba · ~850 sqft
$499,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.8%
Monthly Cash Flow
-$1,551/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,301 |
| Property Tax | −$350 |
| Insurance | −$225 |
| Condo Fee | −$527 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,551/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$4,199 |
| Insurance | −$2,700 |
| Condo Fee | −$6,324 |
| Annual NOI | $9,007 |
| Cap Rate | 1.8% |
Cash Required to Close
| Down Payment (20%) | $99,980 |
| Ontario Land Transfer Tax | $6,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,453 |
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.