395 Square One Drive 4411, Mississauga

$420,900
395 Square One Drive 4411

$420,900

New
5d
Condo ApartmentApartment

395 Square One Drive 4411, Mississauga

Total Monthly Obligation $2,538

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
5d
Score
20
Yield
6.2%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Condo Apartment
MLS® Number-W14091864
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 18, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$3,194 (2026)
Maintenance-$373.61/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-THE DANIELS REALTY CORPORATION
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-45-60 days
Neighbourhood-City Centre
Title-Residential Condo & Other

No agent assigned

The Condominiums at Square One District (CASOD) by Daniels & Oxford is situated in a prime location in the heart of Mississauga City Centre. The Dapper Model, a brand new, never lived-in 1 bedroom, 1 bathroom suite offers 523 sq.ft. of interior space and 43 sq.ft. balcony. This is a brand new unit that is eligible for the newly announced government HST rebate program and the full Tarion New Home Warranty program. One parking spot included! Just a quick walk to the Square One Shopping Centre, Sheridan College, public transportation and many local amenities, CASOD offers the ultimate in convenience with easy access to Mississauga Transit, GO Transit, Highways 401, 403 and 407. Designed for urban living, the best-in-class amenities include a fitness centre with half court gymnasium, climbing wall and dry sauna, a co-working zone with spaces for group brainstorming sessions or private phone calls, community garden plots with a garden prep studio, lounge with connecting outdoor terrace, dining studio with catering kitchen as well as indoor and outdoor kids zones complete with craft studio, homework space, activity zone and toddler area. Custom designed contemporary kitchen cabinetry with integrated under cabinet valence lighting and soft-close hardware and custom designed bathroom vanity and countertops. Hydro and water is metered separately.

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

Closing Costs

Mortgage Amount
$336,720
Land Transfer Taxes$4,893
Legal Fees (Est.)
$
Total cash required for closing$90,573

Total Monthly Obligation

$2,538/mo
Mortgage $1,698
Monthly Loss $2,091
Principal$447
Interest$1,251
Property Tax$266
Condo Fees$374
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.6%33
10-Year IRR
10.4%
Returns Index
17.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$25,908/yr
NOI
$13,240/yr
Net Cash Flow
-$594/mo
Cash Margin
-27.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
30.6/ 100

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

Comparables

Properties near 395 Square One Drive 4411

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.