75- 3025 Cedarglen Gate, Mississauga
Erindale · Investor guide
$639,000
Estimated Value
$666,000
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 T-ONE GROUP REALTY INC.,
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,150/mo
Based on Erindale neighbourhood rental data for 3-bed Condo Townhouse
Remarks
Bright And Spacious Townhome In A Highly Desirable Erindale Location Featuring A Functional And Efficient Layout Ideal For Families And End-Users Alike. Sun-Filled Open Concept Living And Dining Area, Well Sized Bedrooms, And A Finished Walk-Out Basement Offering Flexible Additional Living Space With Direct Access To A Private Backyard. Kitchen Walks Out To A Large Deck, Perfect For Everyday Enjoyment And Entertaining. Situated In A Quiet, Well Managed Complex Close To Schools, Parks, Transit, Shopping, UTM And Easy Access To Hwy 403. A Solid Opportunity In A Community Where Similar Walk-Out Layouts Continue To Be In Demand
MississaugaInvestor.ca
75- 3025 Cedarglen Gate
Condo Townhouse · 3bd/2ba · ~1,300 sqft
$639,000
Cash-Flow Report · August 1, 2026
Cap Rate
3.47%
Monthly Cash Flow
-$1,093/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-9.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$2,941 |
| Property Tax | −$447 |
| Insurance | −$225 |
| Condo Fee | −$472 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$1,093/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$5,368 |
| Insurance | −$2,700 |
| Condo Fee | −$5,664 |
| Annual NOI | $22,178 |
| Cap Rate | 3.47% |
Cash Required to Close
| Down Payment (20%) | $127,800 |
| Ontario Land Transfer Tax | $9,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $140,055 |
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.