1907- 145 Hillcrest Avenue, Mississauga
Cooksville · Investor guide
$437,000
Estimated Value
$426,000
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 RE/MAX REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Based on Cooksville neighbourhood rental data for 2-bed Condo Apartment
Remarks
Welcome to this beautifully renovated, move-in-ready condo offering the perfect blend of style, comfort, and convenience. Thoughtfully updated with nearly $40,000 in quality renovations, this bright and spacious unit features a modern open-concept layout designed for today's lifestyle.The fully renovated kitchen showcases sleek finishes, quality appliances, and ample cabinetry, while the updated bathroom adds a contemporary touch. A sun-filled solarium provides the perfect space for a home office, reading nook, or additional living area. The versatile den can also be used as a guest room, study, or workspace, offering exceptional flexibility. Meticulously maintained, this home also features the convenience of ensuite laundry and tasteful upgrades throughout, making it truly move-in ready.Ideally located in the heart of Mississauga, just minutes from Square One Shopping Centre, Celebration Square, City Hall, the Central Library, the Community Centre, restaurants, transit, parks, and major highways. Enjoy the convenience of having everyday amenities and entertainment right at your doorstep.Don't miss this outstanding opportunity to own a beautifully upgraded condo in one of Mississauga's most sought-after locations.
MississaugaInvestor.ca
1907- 145 Hillcrest Avenue
Condo Apartment · 2bd/1ba · ~850 sqft
$437,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.72%
Monthly Cash Flow
-$658/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-8.26%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$2,011 |
| Property Tax | −$306 |
| Insurance | −$225 |
| Condo Fee | −$538 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$658/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$3,671 |
| Insurance | −$2,700 |
| Condo Fee | −$6,456 |
| Annual NOI | $16,243 |
| Cap Rate | 3.72% |
Cash Required to Close
| Down Payment (20%) | $87,400 |
| Ontario Land Transfer Tax | $5,215 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $95,615 |
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.