132- 1221 Dundix Road, Mississauga
Applewood · Investor guide
$669,000
Estimated Value
$697,000
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 ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,700/mo
Based on Applewood neighbourhood rental data for 4-bed Condo Townhouse
Remarks
Welcome to one of the few townhomes in the complex offering a private balcony-the perfect spot to enjoy your morning coffee or unwind at the end of the day. Pride of ownership is evident throughout this bright, spacious, and well maintained carpet-free home. The functional layout is complemented by stainless steel appliances, newer windows, a newer roof, and an updated heating and cooling system, offering comfort, style, and peace of mind. Ideally situated in a sought-after neighbourhood, you'll enjoy being just steps from parks, a community pool, scenic walking trails, schools, shopping, restaurants, public transit, and the GO Station, with quick and convenient access to the QEW for an easy commute. Whether you're a first-time buyer, downsizer, or investor, this move-in-ready home offers the perfect blend of comfort, convenience, and lifestyle. Don't miss your opportunity to make it yours!
MississaugaInvestor.ca
132- 1221 Dundix Road
Condo Townhouse · 4bd/2ba · ~1,100 sqft
$669,000
Cash-Flow Report · July 31, 2026
Cap Rate
4.14%
Monthly Cash Flow
-$773/mo
Estimated Rent
$3,700/mo
Cash-on-Cash
-6.33%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,700 |
| Mortgage | −$3,079 |
| Property Tax | −$468 |
| Insurance | −$225 |
| Condo Fee | −$516 |
| Vacancy (5%) | −$185 |
| Cash Flow | -$773/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,400 |
| Vacancy (5%) | −$2,220 |
| Property Tax | −$5,620 |
| Insurance | −$2,700 |
| Condo Fee | −$6,192 |
| Annual NOI | $27,668 |
| Cap Rate | 4.14% |
Cash Required to Close
| Down Payment (20%) | $133,800 |
| Ontario Land Transfer Tax | $9,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $146,655 |
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.