4674 Antelope Crescent, Mississauga
Hurontario · Investor guide
$1,150,000
Estimated Value
$1,314,000
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 HOMELIFE LANDMARK REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
8
Bathrooms
4
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,650/mo
Based on Hurontario neighbourhood rental data for 8-bed Detached
Remarks
Prime Huron Heights - Exceptional value in this spacious and meticulously maintained 3-level home. A dramatic 16-ft foyer welcomes you into a bright, sun-filled interior featuring California shutters throughout the main and upper levels. The updated kitchen offers a walkout to a large deck overlooking a fully fenced backyard. The beautifully finished basement features a full kitchen and a separate garage entrance, providing exceptional flexibility for extended family, guests, or a variety of future living arrangements. Upgraded custom closets in the primary and bedroom1. Conveniently located just minutes to Oceans Supermarket, Square One, and with easy access to Highways 401 & 403.
MississaugaInvestor.ca
4674 Antelope Crescent
Detached · 8bd/4ba · ~2,250 sqft
$1,150,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.53%
Monthly Cash Flow
-$2,864/mo
Estimated Rent
$4,650/mo
Cash-on-Cash
-13.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,650 |
| Mortgage | −$5,293 |
| Property Tax | −$805 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$958 |
| Vacancy (5%) | −$233 |
| Cash Flow | -$2,864/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,800 |
| Vacancy (5%) | −$2,790 |
| Property Tax | −$9,660 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,500 |
| Annual NOI | $29,150 |
| Cap Rate | 2.53% |
Cash Required to Close
| Down Payment (20%) | $230,000 |
| Ontario Land Transfer Tax | $19,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,475 |
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.