25 Agnes Street 502, Mississauga

$459,900
25 Agnes Street 502

$459,900

New
4d
Condo ApartmentApartment

25 Agnes Street 502, Mississauga

Total Monthly Obligation $3,215

Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
4d
Score
19
Yield
7.3%
Cash on Cash
-3.0%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.7%
Property Type-Condo Apartment
MLS® Number-W14093804
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,132.29 (2026)
Maintenance-$982.6/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 KING`S QUAY REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Rolled
Foundation-Concrete
Possession-30/60/90
Neighbourhood-Cooksville
Title-Residential Condo & Other

No agent assigned

Absolutely gorgeous, fully renovated 2-bedroom plus den suite in the heart of desirable Cooksville! This bright, sun-filled home features a spacious open-concept layout, a stunning kitchen with granite countertops and backsplash, and generous living and dining areas perfect for entertaining. The oversized primary bedroom offers a private ensuite, his & hers closet, and convenient in-suite laundry. Ideally located within walking distance to Cooksville GO Station and the future Hazel McCallion LRT, within minutes to Square One, Trillium Hospital, parks, shopping, restaurants, and Highways 403, QEW, and 401. Enjoy excellent building amenities including a gym, sauna, party room, recreation room and visitor parking

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

Closing Costs

Mortgage Amount
$367,920
Land Transfer Taxes$5,673
Legal Fees (Est.)
$
Total cash required for closing$99,153

Total Monthly Obligation

$3,215/mo
Mortgage $1,855
Monthly Loss $2,727
Principal$488
Interest$1,367
Property Tax$178
Condo Fees$983
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.4%1
5-Year IRR
9.4%31
10-Year IRR
10.4%
Returns Index
16.5/ 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
$33,600/yr
NOI
$13,917/yr
Net Cash Flow
-$695/mo
Cash Margin
-24.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
25.1/ 100

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

Comparables

Properties near 25 Agnes Street 502

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.