4748 James Austin Drive, Mississauga
Hurontario · Investor guide
$789,000
Estimated Value
$658,000
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 Infinite Real Estate
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Based on Hurontario neighbourhood rental data for 4-bed Att/Row/Townhouse
Remarks
Well-maintained freehold townhouse with 3 bedrooms on a desirable street. Also is on a rarely-offered long lot with no neighbours behind the home. Features hardwood throughout, finished basement, separate family and dining rooms. Close proximity to Square One Shopping Mall, transit, schools, parks, and grocery stores.
MississaugaInvestor.ca
4748 James Austin Drive
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$789,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.51%
Monthly Cash Flow
-$1,980/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-13.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$3,632 |
| Property Tax | −$552 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$658 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$1,980/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$6,628 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,890 |
| Annual NOI | $19,832 |
| Cap Rate | 2.51% |
Cash Required to Close
| Down Payment (20%) | $157,800 |
| Ontario Land Transfer Tax | $12,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $173,055 |
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.