16- 3250 The Credit Woodlands N/A, Mississauga
Erindale · Investor guide
$614,000
Estimated Value
$805,000
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 ZOLO REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
5
Bathrooms
3
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,350/mo
Based on Erindale neighbourhood rental data for 5-bed Condo Townhouse
Remarks
Your dream home awaits in legendary Erindale, Mississauga! This gorgeous 3 bed, 3 bath townhome features an open concept main floor, finished basement, stainless steel appliances and newer laminate floors with fresh neutral paint throughout. Across from Springfield Public School, close to The Woodlands Secondary, St. Gerard Elementary and St. Jerome Separate School. Surrounded by the extraordinary Riverwood Conservancy, lush Erindale Park and the iconic Credit River, offering unmatched natural beauty year-round. Effortless commuting via Hwy 403, QEW and Erindale GO Station. Steps to UTM, Credit Valley Hospital, Square One and Westdale Mall. Move-in ready. Nothing to do but enjoy! Monthly maintenance fee of $610 includes water and covers all exterior maintenance and services, including roof maintenance/repairs, exterior wall repairs, seals, and other exterior-related upkeep.
MississaugaInvestor.ca
16- 3250 The Credit Woodlands N/A
Condo Townhouse · 5bd/3ba · ~1,100 sqft
$614,000
Cash-Flow Report · July 31, 2026
Cap Rate
5.6%
Monthly Cash Flow
+$41/mo
Estimated Rent
$4,350/mo
Cash-on-Cash
0.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,350 |
| Mortgage | −$2,826 |
| Property Tax | −$430 |
| Insurance | −$225 |
| Condo Fee | −$610 |
| Vacancy (5%) | −$218 |
| Cash Flow | +$41/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,200 |
| Vacancy (5%) | −$2,610 |
| Property Tax | −$5,158 |
| Insurance | −$2,700 |
| Condo Fee | −$7,320 |
| Annual NOI | $34,412 |
| Cap Rate | 5.6% |
Cash Required to Close
| Down Payment (20%) | $122,800 |
| Ontario Land Transfer Tax | $8,755 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $134,555 |
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.