4157 Ottewell Crescent, Mississauga
Rathwood · Investor guide
$999,900
Estimated Value
$907,000
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 WEST REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,500/mo
Based on Rathwood neighbourhood rental data for 3-bed Detached
Remarks
Act Now, Spacious Detached Home In Prime Location. Open Concept Main Floor, Combined Living And Dining With Parquet Flooring. Eat-In Kitchen With Walk Out To Patio And Secured Backyard. 3 Bedrooms On The Second Floor With Ample Closet Space, And 2 Bathrooms. Second Floor Boasts Parquet Floors In Bedrooms. Very Large Finished Basement With Additional Kitchen, Fireplace And Parquet Flooring. Close To Amenities, Walking Distance To Shopping, Transit Nearby, Minutes To Downtown. Desireable Rathwood Neighbourhood, Must See Home With 2 Car Garage.
MississaugaInvestor.ca
4157 Ottewell Crescent
Detached · 3bd/3ba · ~1,300 sqft
$999,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.88%
Monthly Cash Flow
-$3,035/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-16.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$4,602 |
| Property Tax | −$700 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$3,035/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$8,399 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,999 |
| Annual NOI | $18,802 |
| Cap Rate | 1.88% |
Cash Required to Close
| Down Payment (20%) | $199,980 |
| Ontario Land Transfer Tax | $16,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,453 |
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.