14- 3150 Erin Centre Boulevard, Mississauga
Churchill Meadows · Investor guide
$780,000
Estimated Value
$691,000
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 GOWEST REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Based on Churchill Meadows neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Welcome to this beautifully updated, sun-filled end unit townhouse offering space, privacy, and style in one of the most desirable Mississauga locations. With modern upgrades throughout, it features 3 bedrooms, 3 bathrooms, and convenient inside garage access. This home checks every box. Enjoy new vinyl flooring and modern lighting throughout, a bright upgraded kitchen with open-concept layout includes granite countertops, new backsplash, and ample cabinetry - perfect for everyday living and entertaining. Spacious primary bedroom with beautifully renovated ensuite and walk-in closet. Two other bedrooms with great closet space. Freshly painted with renovated staircase (new carpet & railing). Finished basement foyer with rough-in for future 4th bathroom. Enjoy a private corner backyard, fully fenced and surrounded by mature landscaping, plants and flowers in front and back - perfect for relaxing and entertaining. Prime location, minutes to schools, shopping, parks, hospital, recreation Centre & highways. Maintenance fees include common elements, exterior maintenance such as windows, roof, parking & building insurance. The roof was replaced in recent years.
MississaugaInvestor.ca
14- 3150 Erin Centre Boulevard
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$780,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.44%
Monthly Cash Flow
-$2,005/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-14.06%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$3,590 |
| Property Tax | −$546 |
| Insurance | −$225 |
| Condo Fee | −$351 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$2,005/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$6,552 |
| Insurance | −$2,700 |
| Condo Fee | −$4,212 |
| Annual NOI | $19,026 |
| Cap Rate | 2.44% |
Cash Required to Close
| Down Payment (20%) | $156,000 |
| Ontario Land Transfer Tax | $12,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $171,075 |
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.