31- 5050 Intrepid Drive, Mississauga
Churchill Meadows · Investor guide
$619,990
Estimated Value
$630,000
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 PRESTIGE REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Based on Churchill Meadows neighbourhood rental data for 2-bed Condo Townhouse
Remarks
Built by Great Gulf in 2007, this well-maintained corner townhouse in prime Churchill Meadows offers clean, functional living in a quiet, family-friendly neighborhood. Pot lights through out the house. The bright, open-concept main floor flows easily onto a private balcony, complemented by a modern kitchen with stainless steel appliances. New washer/dryer (2025) add to the move in ready appeal of the home. Upper level bedrooms offer a quiet space for a restful sleep, while a comfortable primary suite features its own bathroom, walk-in closet, and a private balcony. Outside, you will find a charming stone exterior, ample visitor parking, and a park with a playground right around the corner. Everyday life is exceptionally easy with a shopping plaza directly across the street, plus quick access to top schools, GO Transit, and major highways including the 407, 403, 401, and QEW.
MississaugaInvestor.ca
31- 5050 Intrepid Drive
Condo Townhouse · 2bd/3ba · ~1,300 sqft
$619,990
Cash-Flow Report · July 31, 2026
Cap Rate
2.76%
Monthly Cash Flow
-$1,428/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-12.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$2,854 |
| Property Tax | −$434 |
| Insurance | −$225 |
| Condo Fee | −$385 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$1,428/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$5,208 |
| Insurance | −$2,700 |
| Condo Fee | −$4,620 |
| Annual NOI | $17,112 |
| Cap Rate | 2.76% |
Cash Required to Close
| Down Payment (20%) | $123,998 |
| Ontario Land Transfer Tax | $8,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $135,873 |
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.