410- 1360 Rathburn Road, Mississauga
Rathwood · Investor guide
$405,000
Estimated Value
$464,000
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 ROYAL LEPAGE REALTY CENTRE
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Based on Rathwood neighbourhood rental data for 2-bed Condo Apartment
Remarks
Welcome To This Spacious And Beautifully Maintained 1,214 Sq. Ft. Two-Bedroom, Two-Bathroom Suite In A Well-Managed Building Located In A Highly Desirable Neighbourhood. This Bright And Inviting Unit Features Laminate Flooring Throughout, A Freshly Painted Interior, And An Updated Kitchen And Bathrooms. The Functional Layout Includes A Welcoming Foyer With Mirrored Closet Doors, A Large Primary Bedroom Complete With A Walk-In Closet And A Private 4-Piece Ensuite, And A Generous Second Bedroom. The Expansive Living And Dining Areas Provide Plenty Of Space For Comfortable Everyday Living And Entertaining. Enjoy Exceptional Value With All-Inclusive Maintenance Fees That Cover All Utilities. Residents Also Benefit From Outstanding Building Amenities, Including An Indoor Pool, Gym, Sauna, And More. A Fantastic Opportunity To Own A Sprawling Two-Bedroom Suite Offering Space, Comfort, And Convenience In An Excellent Location.
MississaugaInvestor.ca
410- 1360 Rathburn Road
Condo Apartment · 2bd/2ba · ~1,300 sqft
$405,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.99%
Monthly Cash Flow
-$1,195/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-16.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$1,864 |
| Property Tax | −$284 |
| Insurance | −$225 |
| Condo Fee | −$1,244 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$1,195/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$3,402 |
| Insurance | −$2,700 |
| Condo Fee | −$14,928 |
| Annual NOI | $8,040 |
| Cap Rate | 1.99% |
Cash Required to Close
| Down Payment (20%) | $81,000 |
| Ontario Land Transfer Tax | $4,575 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $88,575 |
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.