2120 Rathburn Road E 32, Mississauga

$808,888
2120 Rathburn Road E 32

$808,888

New
16d
Condo Townhouse2-Storey

2120 Rathburn Road E 32, Mississauga

Total Monthly Obligation $4,533

Beds
3
Baths
4
Park
2
Sqft
1200-1399
DOM
16d
Score
17
Yield
5.1%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Condo Townhouse
MLS® Number-W13874562
Beds-3
Bathrooms-4
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$4,549 (2025)
Maintenance-$690.65/mo
Locker-None
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SMART SOLD REALTY
Cooling-Central Air
Laundry-No
Fireplace-Rec Room
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Anytime
Neighbourhood-Rathwood
Title-Residential Condo & Other

No agent assigned

Welcome to Rockwood Village - A Wonderful, Family-Friendly Community In East Mississauga! Discover This Spacious 3-bedroom Townhouse With 3 Parking Spaces, A Special And Highly Desirable Feature. The Main Floor Contains An Open-Concept Living And Dining Area, Where You Can Step Right From Your Living Room Onto A Private Back Patio Made For Daily BBQs And Precious Family Moments. The Patio Backs Onto A Park And Tennis Court, Offering Beautiful Green Views And A Peaceful Setting Right Outside Your Door. On The Upper Level, You Will Find 3 Bedrooms, Including A Spacious Primary Bedroom Featuring A Built-In Closet with doors, And An Extra Storage Space, Plus An Ensuite 2Pc Bathroom For Added Convenience, 2 Bedrooms Are Abundant Natural Light Along With A 5Pc Family Bathroom Has He/Her Vanity Together with Enough Storage, The Finished Basement Provides Additional Living Space With A Cozy Recreation Room/Family Room Featuring A Wood-Burning Fireplace, Plus A Laundry Area and And 2Pc Bathroom, Making It An Ideal Space For Family Activities, Entertaining, Or A Home Office. Perfect For A Growing Or Starting Family, This Home Is Conveniently Located Within Walking Distance Of Longo's and Shoppers Drug Mart, With Easy Access To Hwy 401, 403, And 427. Also Offering Accessibility To Dixie GO Station, TTC Bus Stops, And MiWay Transit. Located Nearby JK-Grade 12 Schools, With Free School Bus Service Available Up To Grade 8 For Both Public And Catholic Schools. A Rare Opportunity To Enjoy Spacious Family Living, Abundant Parking, Convenient Transportation, And A Beautiful Park-Side Setting In Rockwood Village. Don't Miss Out!

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

Closing Costs

Mortgage Amount
$647,110
Land Transfer Taxes$12,653
Legal Fees (Est.)
$
Total cash required for closing$175,931

Total Monthly Obligation

$4,533/mo
Mortgage $3,263
Monthly Loss $3,674
Principal$859
Interest$2,404
Property Tax$379
Condo Fees$691
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.5/ 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
$41,184/yr
NOI
$21,829/yr
Net Cash Flow
-$1,444/mo
Cash Margin
-42.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.1/ 100

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

Comparables

Properties near 2120 Rathburn Road E 32

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.