3100 Kirwin Avenue 301, Mississauga

$449,900
3100 Kirwin Avenue 301

$449,900

New
9d
Condo Apartment1 Storey/Apt

3100 Kirwin Avenue 301, Mississauga

Total Monthly Obligation $3,165

Bed+Den
3+1
Baths
2
Park
1
Sqft
1200-1399
DOM
9d
Score
21
Yield
7.9%
Cash on Cash
-0.6%
Cap Rate
4.4%
5Y IRR
15.1%
10Y IRR
14.2%
Property Type-Condo Apartment
MLS® Number-W14034118
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,545.69 (2026)
Maintenance-$938.55/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-60/90/TBA
Neighbourhood-Cooksville
Title-Residential Condo & Other

No agent assigned

Welcome to Lynwood Lane, an established condominium community in the heart of Cooksville, set on approximately 4 acres of mature, landscaped grounds. This spacious 1,300 sq. ft. lower-floor suite offers the generous proportions rarely found in newer condos, with 2 bedrooms, 2 bathrooms, a family room, eat-in kitchen and good-sized balcony. Enjoy the convenience of a parking space close to the elevator and a security/enter-phone system. Ideally located near Trillium Hospital, Cooksville GO, transit and the Hurontario LRT, with easy access to the QEW, Hwy 403 and Pearson Airport. Shopping, restaurants, parks, trails, Cooksville Library and Mississauga Valley Community Centre are all nearby. A spacious home in a well-connected, established community with everyday conveniences close at hand.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$3,165/mo
Mortgage $1,815
Monthly Loss $2,688
Principal$478
Interest$1,337
Property Tax$212
Condo Fees$939
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
11.1%43
10-Year IRR
11.7%
Returns Index
22.4/ 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
$35,496/yr
NOI
$15,738/yr
Net Cash Flow
-$503/mo
Cash Margin
-17.0%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.5/ 100

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

Comparables

Properties near 3100 Kirwin Avenue 301

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.