349 Rathburn Road Ph 111, Mississauga

$474,000
349 Rathburn Road Ph 111

$474,000

New
21d
Condo ApartmentApartment

349 Rathburn Road Ph 111, Mississauga

Total Monthly Obligation $2,792

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
21d
Score
19
Yield
5.5%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-W13852986
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,450 (2025)
Maintenance-$476/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KINGSWAY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-City Centre
Title-Residential Condo & Other

No agent assigned

Client RemarksGorgeous Perfect Location In The Heart Of Downtown Mississauga. Absolutely Stunning 1 Bedroom Condo + Den W/ Walk Out To Balcony And Is Only Steps Away From All The Essentials. With 9' Ceiling, Open Concept With Large Windows, Granite Counter, Laminate Floor. Ensuite Laundry. Large Bathroom And Closet Compared To Other Units In Building. Awesome Amenities: Indoor Swimming Pool/Whirlpool/Saunas, Gym/Exercise Room, Billiards Room, Home Theatre, Dining/Party Room W/ Kitchen, Conference Room.

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

Closing Costs

Mortgage Amount
$379,200
Land Transfer Taxes$5,955
Legal Fees (Est.)
$
Total cash required for closing$102,255

Total Monthly Obligation

$2,792/mo
Mortgage $1,912
Monthly Loss $2,289
Principal$503
Interest$1,409
Property Tax$204
Condo Fees$476
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.0%23
10-Year IRR
9.2%
Returns Index
12.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,064/yr
NOI
$12,896/yr
Net Cash Flow
-$837/mo
Cash Margin
-38.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
27.7/ 100

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

Comparables

Properties near 349 Rathburn Road Ph 111

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.