72- 7080 Copenhagen Road, Mississauga
Meadowvale · Investor guide
$675,000
Estimated Value
$626,000
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
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,100/mo
Based on Meadowvale neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Affordable luxury: chance to own spacious three-bedroom unit, bright, spacious two-story townhouse in well-maintained complex and family-friendly Meadowvale community; three-bedroom finished basement, 2 1/2 bathrooms, upgraded windows, new gas furnace $164 a month. Extra-large fridge, stainless steel stove, washer and dryer, built-in dishwasher, laminate floor, microwave, finished basement close to gas station to highways and shopping plaza
MississaugaInvestor.ca
72- 7080 Copenhagen Road
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$675,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.69%
Monthly Cash Flow
-$1,595/mo
Estimated Rent
$3,100/mo
Cash-on-Cash
-12.93%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,100 |
| Mortgage | −$3,107 |
| Property Tax | −$473 |
| Insurance | −$225 |
| Condo Fee | −$735 |
| Vacancy (5%) | −$155 |
| Cash Flow | -$1,595/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,200 |
| Vacancy (5%) | −$1,860 |
| Property Tax | −$5,670 |
| Insurance | −$2,700 |
| Condo Fee | −$8,820 |
| Annual NOI | $18,150 |
| Cap Rate | 2.69% |
Cash Required to Close
| Down Payment (20%) | $135,000 |
| Ontario Land Transfer Tax | $9,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $147,975 |
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.