5781 Sidmouth Street, Mississauga
East Credit · Investor guide
$1,099,900
Estimated Value
$1,205,000
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 CENTURY 21 HERITAGE GROUP LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,800/mo
Based on East Credit neighbourhood rental data for 5-bed Detached
Remarks
Beautiful 3-bedroom home in a desirable Mississauga neighbourhood featuring 2.5 bathrooms andhardwood floors in the combined living/dining area and all 3 bedrooms. Large master bedroomincludes a 4-piece ensuite and a walk-in closet. The finished basement includes 2 additionalbedrooms and a full bathroom. Enjoy a spacious concrete driveway along both sides of the homeand a private backyard with a patio and deck- perfect for entertaining. This is a great familyhome with excellent living space and outdoor features.
MississaugaInvestor.ca
5781 Sidmouth Street
Detached · 5bd/4ba · ~1,300 sqft
$1,099,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.89%
Monthly Cash Flow
-$2,415/mo
Estimated Rent
$4,800/mo
Cash-on-Cash
-12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,800 |
| Mortgage | −$5,063 |
| Property Tax | −$770 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$917 |
| Vacancy (5%) | −$240 |
| Cash Flow | -$2,415/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$57,600 |
| Vacancy (5%) | −$2,880 |
| Property Tax | −$9,239 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,999 |
| Annual NOI | $31,782 |
| Cap Rate | 2.89% |
Cash Required to Close
| Down Payment (20%) | $219,980 |
| Ontario Land Transfer Tax | $18,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,453 |
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.