2387 Chilsworthy Avenue, Mississauga
Cooksville · Investor guide
$1,299,900
Estimated Value
$938,000
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 EXPERTS
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,100/mo
Based on Cooksville neighbourhood rental data for 4-bed Detached
Remarks
Fantastic opportunity awaits in Mississauga's Cooksville community! 2387 Chilsworthy Ave is being offered for the first time in over 40 years and the pride of ownership is evident! This 4 bed, 3 bath detached home features nearly 2,200sf + a finished basement, spacious main floor principal rooms including an oversized and tastefully renovated kitchen with moveable island, dining room, family room with walk out to rear yard, spacious bedrooms that comfortably accommodate furnishings of all sizes, finished basement and much more! An excellent floor plan that offers plenty of space for living and entertaining alike! Nestled on a quaint serene street and situated on a mature pool sized 50' lot that pies out to nearly 60' at the rear which offers plenty of space to create the most perfect backyard oasis! AAA Cooksville location in close proximity to several of Mississauga's finest amenities including public transit, retail shops, QEW & 403, Mississauga Golf & Country Club, U of T Mississauga Campus, Mississauga & Credit Valley Hospitals, Elementary and Secondary Schools and much more! Convenience is an understatement!
MississaugaInvestor.ca
2387 Chilsworthy Avenue
Detached · 4bd/3ba · ~2,250 sqft
$1,299,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.55%
Monthly Cash Flow
-$4,306/mo
Estimated Rent
$4,100/mo
Cash-on-Cash
-18.1%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,100 |
| Mortgage | −$5,983 |
| Property Tax | −$910 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$205 |
| Cash Flow | -$4,306/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,200 |
| Vacancy (5%) | −$2,460 |
| Property Tax | −$10,919 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,999 |
| Annual NOI | $20,122 |
| Cap Rate | 1.55% |
Cash Required to Close
| Down Payment (20%) | $259,980 |
| Ontario Land Transfer Tax | $22,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,453 |
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.