25 Kingsbridge Grdn Circle 224, Mississauga

$599,000
25 Kingsbridge Grdn Circle 224

$599,000

New
9d
Condo Apartment1 Storey/Apt

25 Kingsbridge Grdn Circle 224, Mississauga

Total Monthly Obligation $3,660

Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
9d
Score
19
Yield
6.2%
Cash on Cash
-3.4%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Condo Apartment
MLS® Number-W14033610
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 14, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,980 (2025)
Maintenance-$795.93/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Electric)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBC
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Spacious and well-laid-out apartment featuring a rare, one-of-a-kind approximately 400 sq ft private terrace. Located on the second floor with direct, elevator-free access to spa-like amenities, including the swimming pool and recreation facilities. The terrace includes a BBQ and gas line hookup, ideal for outdoor use. A major renovation opportunity for buyers looking to customize to their own taste. Offers a 2-bedroom plus den layout (den can be used as a third bedroom or a separate dining room with French doors) and 9-foot ceilings throughout.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,660/mo
Mortgage $2,416
Monthly Loss $3,025
Principal$636
Interest$1,780
Property Tax$248
Condo Fees$796
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.5%32
10-Year IRR
10.4%
Returns Index
17.1/ 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
$37,320/yr
NOI
$18,657/yr
Net Cash Flow
-$861/mo
Cash Margin
-27.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.9/ 100

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

Comparables

Properties near 25 Kingsbridge Grdn Circle 224

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.