162 Clansman Trail, Mississauga
Hurontario · Investor guide
$949,900
Estimated Value
$923,000
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 CHOICE HOMES REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Based on Hurontario neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Beautiful Detached Home In Sought-After Hurontario! Featuring 3+1 Bedrooms, 4 Bathrooms And A Functional Layout With Formal Living, Dining And Family Room With Fireplace. Finished Basement With Separate Entrance Offers Excellent In-Law Suite Or Income Potential. Conveniently Located Close To Parks, Schools, Square One, Public Transit And Major Highways 401 & 403. Enjoy A Beautiful Backyard With Mature Fruit Trees Including Apple, Peach, Plum, Nectarine, Mulberry And Raspberry. A Great Opportunity For Families And Investors Alike!
MississaugaInvestor.ca
162 Clansman Trail
Detached · 4bd/4ba · ~1,750 sqft
$949,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.44%
Monthly Cash Flow
-$1,646/mo
Estimated Rent
$4,640/mo
Cash-on-Cash
-9.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,640 |
| Mortgage | −$4,372 |
| Property Tax | −$665 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$792 |
| Vacancy (5%) | −$232 |
| Cash Flow | -$1,646/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,680 |
| Vacancy (5%) | −$2,784 |
| Property Tax | −$7,979 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,499 |
| Annual NOI | $32,718 |
| Cap Rate | 3.44% |
Cash Required to Close
| Down Payment (20%) | $189,980 |
| Ontario Land Transfer Tax | $15,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $208,453 |
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.