3091 Rymal Road, Mississauga
Applewood · Investor guide
$799,999
Estimated Value
$860,000
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 REMAX YOUR COMMUNITY REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Applewood neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Welcome to this beautifully maintained semi-detached bungalow in the heart of Applewood, Mississauga, offering a rare combination of space, flexibility, and future potential. Featuring 3-+2 generously sized bedrooms and 2 full bathrooms, this home is ideal for families, multi-generational living, or savvy investors.whole house freshly painted.pot lights all over the house,Upper floor come with a balcony.Situated on an exceptional 150-ft deep lot, the property offers endless possibilities for outdoor enjoyment, gardening, entertaining, or future expansion. The private driveway accommodates two vehicles plus one built-in garage, providing rare and convenient parking in this sought-after neighbourhood.The bright and functional main level is complemented by lower level with additional bedrooms, perfect for in-law suite potential, rental income, or extended family living. Located in a quiet, family-friendly pocket of Apple wood, close to parks, schools, shopping, transit, and major highways.A fantastic opportunity to own a solid home on a premium lot in one of Mississauga's most established and desirable communities.
MississaugaInvestor.ca
3091 Rymal Road
Semi-Detached · 5bd/2ba · ~1,300 sqft
$799,999
Cash-Flow Report · July 31, 2026
Cap Rate
4.51%
Monthly Cash Flow
-$674/mo
Estimated Rent
$4,695/mo
Cash-on-Cash
-4.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,695 |
| Mortgage | −$3,682 |
| Property Tax | −$560 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$235 |
| Cash Flow | -$674/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,340 |
| Vacancy (5%) | −$2,817 |
| Property Tax | −$6,720 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,000 |
| Annual NOI | $36,103 |
| Cap Rate | 4.51% |
Cash Required to Close
| Down Payment (20%) | $159,999.8 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,474.8 |
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.