30 Elm Drive W 3110, Mississauga

$399,000
30 Elm Drive W 3110

$399,000

New
16d
Condo ApartmentApartment

30 Elm Drive W 3110, Mississauga

Total Monthly Obligation $2,803

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
16d
Score
21
Yield
7.8%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.1%
Property Type-Condo Apartment
MLS® Number-W13872500
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$4,166 (2025)
Maintenance-$646.65/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SAVE MAX REAL ESTATE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-City Centre
Title-Residential Condo & Other

No agent assigned

****Motivated Seller.. !! Welcome to One Of Mississauga's Most Modern, Luxurious & Prestigious Building. This Newly built Corner Unit On Higher Floor 721 Sq Ft + 32 Sq ft (Balcony) Total 753 Sq Feet..With 2 Bedroom , 2 Washrooms (Builder Floor Plan Attached) & Panoramic City and Partial Lake Views. This Newer Suite Boasts Premium Features, Including 9-Foot Smooth Ceilings, Elegant Quartz Countertops, Integrated Kitchen Appliances, A Frameless Glass Shower, And Premium Laminate Flooring With Sleek & Modern Finishes. The Master Bedroom Features a Gorgeous 4 Pcs Ensuite Bath & Convenient Walk-In Closet. The Building Amenities Include: 24-hour Concierge, Rooftop Terrace, Party Room, Gym, Exercise Room, Games Room & Visitors Parking. Quick & Easy Access To Major Highways 401, 403, 407, 410, and the QEW, Steps To Public Transit, GO Station, Banks, Grocery, Parks, Restaurants, Square One & Future Hurontario LRT. This Is Not To Be Missed & A MUST-SEE ... This Could Be Your Next Address...!!

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,803/mo
Mortgage $1,609
Monthly Loss $2,380
Principal$424
Interest$1,186
Property Tax$347
Condo Fees$647
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.8%41
10-Year IRR
11.5%
Returns Index
21.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$31,116/yr
NOI
$13,679/yr
Net Cash Flow
-$470/mo
Cash Margin
-18.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
28.9/ 100

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

Comparables

Properties near 30 Elm Drive W 3110

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.