25 kingsbridge Garden tph10, Mississauga

$774,900
25 kingsbridge Garden tph10

$774,900

New
24d
Condo ApartmentApartment

25 kingsbridge Garden tph10, Mississauga

Total Monthly Obligation $4,724

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1200-1399
DOM
24d
Score
15
Yield
4.7%
Cash on Cash
-10.5%
Cap Rate
2.3%
5Y IRR
7.3%
10Y IRR
8.2%
Property Type-Condo Apartment
MLS® Number-W13837856
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$4,621 (2025)
Maintenance-$1,013.56/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MILLENNIUM INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Exterior-Concrete
Possession-30-60 days Tba
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Luxury living at its best! This Trudel Built 2 bdrm. 2 bath Terrace penthouse open concept unit features 10 foot ceilings, crown mouldings, granite counter tops, fireplace in living room, open balcony with north westerly views watch the sunsets from your living room. Bright sun filled unit, Fantastic building with outstanding facilities, see what the this buildings to offer! Ideal location close to shopping, Transit, the new LRT Line, Square one Shopping centre. Property is currently tenanted, very cooperative tenant please be courteous,

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$619,920
Land Transfer Taxes$11,973
Legal Fees (Est.)
$
Total cash required for closing$168,453

Total Monthly Obligation

$4,724/mo
Mortgage $3,126
Monthly Loss $3,902
Principal$823
Interest$2,303
Property Tax$385
Condo Fees$1,014
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.3%0
5-Year IRR
4.6%10
10-Year IRR
6.6%
Returns Index
6.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$36,480/yr
NOI
$13,648/yr
Net Cash Flow
-$1,988/mo
Cash Margin
-65.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
17.6/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 25 kingsbridge Garden tph10

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.