159- 85 Bristol Road, Mississauga
Hurontario · Investor guide
$539,900
Estimated Value
$589,000
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 RE/MAX REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
1
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,050/mo
Based on Hurontario neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Welcome to this spacious and well-maintained stacked townhouse located at Bristol Rd E & Hurontario St in the heart of Mississauga. Offering 1,245 sq ft of functional living space, this home features 3 good sized bedrooms, 1bath , and underground parking for 2 cars. Perfect for first-time buyers, young families, downsizers, or investors looking for excellent value in a highly convenient neighbourhood. Enjoy a bright and practical layout with generously sized principal rooms and newer appliances that add comfort and convenience to everyday living. Situated in a commuter's haven with quick access to Hwy 401, Hwy 403, and Hwy 410, plus convenient access to the upcoming Hurontario LRT, GO Transit, and MiWay transit routes. Close to top-rated schools including St. Francis Xavier Secondary School and San Lorenzo Ruiz Elementary School, as well as parks, grocery stores, restaurants, community centres, and shopping including Square One and Heartland Town Centre. A fantastic opportunity to own in one of Mississauga's most connected and desirable central locations. Don't miss your chance to view this exceptional home and experience the value and convenience it has to offer.
MississaugaInvestor.ca
159- 85 Bristol Road
Condo Townhouse · 3bd/1ba · ~1,300 sqft
$539,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.43%
Monthly Cash Flow
-$943/mo
Estimated Rent
$3,050/mo
Cash-on-Cash
-9.57%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,050 |
| Mortgage | −$2,485 |
| Property Tax | −$378 |
| Insurance | −$225 |
| Condo Fee | −$752 |
| Vacancy (5%) | −$153 |
| Cash Flow | -$943/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,600 |
| Vacancy (5%) | −$1,830 |
| Property Tax | −$4,535 |
| Insurance | −$2,700 |
| Condo Fee | −$9,024 |
| Annual NOI | $18,511 |
| Cap Rate | 3.43% |
Cash Required to Close
| Down Payment (20%) | $107,980 |
| Ontario Land Transfer Tax | $7,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $118,253 |
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.