42- 119 BRISTOL Road, Mississauga
Hurontario · Investor guide
$359,900
Estimated Value
$369,000
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 PEOPLE`S CHOICE REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,900/mo
Based on Hurontario neighbourhood rental data for 1-bed Condo Apartment
Remarks
Rarely offered top-floor corner one-bedroom unit in the heart of Hurontario. Bright & spacious, 13 ft vaulted ceilings, open concept living & kitchen with 5 appliances & quartz countertops & undermount sink, breakfast bar. Excellent location close to upcoming LRT, Square One shopping, schools, transit, highways 401 & 403. A fantastic opportunity for first-time buyers, downsizers, or investors!
MississaugaInvestor.ca
42- 119 BRISTOL Road
Condo Apartment · 1bd/1ba · ~550 sqft
$359,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.64%
Monthly Cash Flow
-$864/mo
Estimated Rent
$1,900/mo
Cash-on-Cash
-13.15%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,900 |
| Mortgage | −$1,657 |
| Property Tax | −$252 |
| Insurance | −$225 |
| Condo Fee | −$535 |
| Vacancy (5%) | −$95 |
| Cash Flow | -$864/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,800 |
| Vacancy (5%) | −$1,140 |
| Property Tax | −$3,023 |
| Insurance | −$2,700 |
| Condo Fee | −$6,420 |
| Annual NOI | $9,517 |
| Cap Rate | 2.64% |
Cash Required to Close
| Down Payment (20%) | $71,980 |
| Ontario Land Transfer Tax | $3,874 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $78,854 |
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.