450 BRISTOL Road E 25, Mississauga

$799,900
450 BRISTOL Road E 25

$799,900

New
6d
Condo Townhouse2-Storey

450 BRISTOL Road E 25, Mississauga

Total Monthly Obligation $4,136

Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
6d
Score
18
Yield
4.7%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Condo Townhouse
MLS® Number-W14094184
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,699.73 (2026)
Maintenance-$317.9/mo
Locker-Ensuite
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/RESPONSE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-FLEXIBLE
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Welcome to this lovely 3-bedroom, 3 bathroom townhouse in the highly desirable Complex . Walk in to a open-concept main floor featuring hardwood flooring throughout, including the staircase. A convenient 2-piece powder room, main floor closet, and direct access to the attached 1-car garage add everyday practicality. Upstairs, you'll find hardwood flooring throughout and three generously sized bedrooms. The primary bedroom features its own 4-piece ensuite. Located in a family-friendly neighborhood close to schools, parks, transit, major highways, and shopping, this move-in ready home is a fantastic opportunity you won't want to miss.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,136/mo
Mortgage $3,227
Monthly Loss $3,287
Principal$849
Interest$2,378
Property Tax$392
Condo Fees$318
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$37,740/yr
NOI
$23,051/yr
Net Cash Flow
-$1,306/mo
Cash Margin
-41.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.6/ 100

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

Comparables

Properties near 450 BRISTOL Road E 25

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.