1800 The Collegeway Way 1401, Mississauga

$765,000
1800 The Collegeway Way 1401

$765,000

New
18d
Condo Apartment1 Storey/Apt

1800 The Collegeway Way 1401, Mississauga

Total Monthly Obligation $5,137

Beds
2
Baths
2
Park
2
Sqft
1200-1399
DOM
18d
Score
14
Yield
5.1%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.3%
Property Type-Condo Apartment
MLS® Number-W13864526
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$5,113.13 (2026)
Maintenance-$1,425.58/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REALTY EXECUTIVES PLUS LTD
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Brick
Possession-Flexible
Neighbourhood-Erin Mills
Title-Residential Condo & Other

No agent assigned

Rarely Available 1,380 Sq. Ft. "Doral" Model at Prestigious Granite Gates! Welcome home to suite 1401, a spacious residence offering with inviting foyer, stunning panoramic views from every window and custom California shutters throughout. The updated eat-in kitchen features a breakfast bar, abundant counter space, and extensive updated cabinetry and large dining area. Grand open-concept living and dining areas with hardwood floors is ideal for entertaining. The expansive primary suite features its own private balcony, a large walk-in closet with an integrated central-vac unit, two additional double closets, and a 5-pc ensuite bathroom with a walk-in shower. Generous second bedroom, 4-pc guest bath, dedicated linen closet, and a separate laundry room complete with a utility sink and storage cabinets. This unit has two side by side parking spaces and a large storage locker. All-inclusive maintenance fee covers heat, central AC, hydro, water & cable TV and internet! Enjoy a vibrant resident community surrounded by gorgeous gardens & outdoor spaces. Building amenities include a 24-hr concierge/security, gorgeous lobby, indoor saltwater pool, jacuzzi, sauna, gym, second main floor sitting area with baby grand piano overlooking the tranquil garden patio, beautifully appointed party/meeting room, and a library with a full-size pool table, car wash and community BBQs. Steps to Glen Erin Trails & nearby Erindale Park.

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

Closing Costs

Mortgage Amount
$612,000
Land Transfer Taxes$11,775
Legal Fees (Est.)
$
Total cash required for closing$166,275

Total Monthly Obligation

$5,137/mo
Mortgage $3,086
Monthly Loss $4,325
Principal$812
Interest$2,274
Property Tax$426
Condo Fees$1,426
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.0%0
5-Year IRR
3.5%7
10-Year IRR
5.9%
Returns Index
4.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$39,300/yr
NOI
$10,750/yr
Net Cash Flow
-$2,190/mo
Cash Margin
-66.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.5/ 100

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

Comparables

Properties near 1800 The Collegeway Way 1401

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.