2075 South Millway N/A, Mississauga
Erin Mills · Investor guide
$699,900
Estimated Value
$793,000
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 HIGHLAND REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,350/mo
Based on Erin Mills neighbourhood rental data for 3-bed Semi-Detached
Remarks
Don't Miss This Rare Opportunity To Own A Freehold Semi-Detached Home Featuring A Highly Sought-After Double Car Garage And Double Driveway - Offering 4 Total Parking Spaces! This Well-Maintained Home Features 3 Spacious Bedrooms, 2 Full Bathrooms, And A Large Family Room With Walk-Out To A Private, Fully Fenced Backyard. Bright And Airy Living Room With Soaring Cathedral Ceiling. Freshly Painted Throughout. New Garage Door And Garage Door Opener. Located In An Exceptional Family-Friendly Neighborhood, Just Steps To Parks, Walking & Biking Trails, Community Centre With Pools & Libraries, Shopping, Transit Terminals, And More. Minutes To UTM, Highway 403, QEW, And Major Amenities. A Perfect Home Combining Space, Convenience, And Outstanding Value!
MississaugaInvestor.ca
2075 South Millway N/A
Semi-Detached · 3bd/2ba · ~1,300 sqft
$699,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.23%
Monthly Cash Flow
-$1,338/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-10.46%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$3,222 |
| Property Tax | −$490 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$1,338/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$5,879 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,999 |
| Annual NOI | $22,612 |
| Cap Rate | 3.23% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.