1951 Rathburn Road E 176, Mississauga

$819,800
1951 Rathburn Road E 176

$819,800

New
21d
Condo Townhouse2-Storey

1951 Rathburn Road E 176, Mississauga

Total Monthly Obligation $4,647

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1400-1599
DOM
21d
Score
17
Yield
5.4%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Townhouse
MLS® Number-W13854224
Beds-3
Bathrooms-4
Size-1400-1599 sqft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,982.59 (2025)
Maintenance-$725/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-30-60 days
Neighbourhood-Rathwood
Title-Residential Condo & Other

No agent assigned

Welcome to 1951 Rathburn Road East, Unit 176 - a beautifully updated 3-bedroom end-unit townhome offering the space, comfort and privacy of a family home in a convenient Mississauga location. A private driveway and attached garage welcome you home, while inside you'll find hardwood flooring throughout the main and second levels, updated interior doors and hardware, and custom closets with built-in organizers.The updated kitchen features cork flooring and opens to the dining area with a walkout to the private patio - perfect for summer dining and entertaining. Upstairs are three comfortable bedrooms and an updated 4-piece bathroom. The finished lower level adds valuable living space with a recreation room, gas fireplace and additional bathroom, making it ideal for movie nights, a home office, playroom or guest space.With 3 bedrooms, 4 bathrooms, a finished basement, private drive, attached garage and numerous thoughtful updates, this is a wonderful opportunity for buyers looking for a move-in-ready home with room to grow. Conveniently located near everyday shopping, parks, schools, transit and major routes, with everything you need close at hand.

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

Closing Costs

Mortgage Amount
$655,840
Land Transfer Taxes$12,871
Legal Fees (Est.)
$
Total cash required for closing$178,331

Total Monthly Obligation

$4,647/mo
Mortgage $3,307
Monthly Loss $3,777
Principal$870
Interest$2,437
Property Tax$415
Condo Fees$725
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.6%26
10-Year IRR
9.6%
Returns Index
14.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$44,100/yr
NOI
$23,607/yr
Net Cash Flow
-$1,340/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
19.1/ 100

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

Comparables

Properties near 1951 Rathburn Road E 176

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.