5020 Delaware Drive 25, Mississauga

$715,000
5020 Delaware Drive 25

$715,000

New
4d
Condo Townhouse2-Storey

5020 Delaware Drive 25, Mississauga

Total Monthly Obligation $3,943

Bed+Den
4+1
Baths
3
Park
1
Sqft
1400-1599
DOM
4d
Score
19
Yield
5.6%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Condo Townhouse
MLS® Number-W14095794
Bed+Den-4+1
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,187.14 (2025)
Maintenance-$510/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Electric)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Possession-tba
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Aggressively Priced & Fully Renovated, Bright, and Modern Townhouse Located In A High Demand Area Of Hurontario & Eglinton. This Beautiful 3+1 Bedroom Home Offers Convenience &Practicality At an Affordable Budget. Set Within a Well-managed, Intimate, Community-based Complex Featuring a Dedicated Children's Playground And Ample Visitor Parking. Low Maintenance Fees Include Snow Removal, Landscaping, Window Cleaning, Roof Repair, Window Repair, Condo Insurance, And All Exterior Structural Repairs. The Beautifully Finished Basement Offers A Bedroom, One Full Bathroom, And Living Room Adding Valuable Living Space-Perfect For a Home Office, Media Room, Gym, or Recreation Area. Energy Efficient and Extensive Upgrades Including: Energy-efficient Heat pump (2024) High-efficiency Furnace & Humidifier (2024) Energy-Efficient Heat Pump Water Heater (2024) -- Fully Owned (No Rental Contract) Heavy-Duty Dryer (2025) Roof Replacement (2023) Attic Insulation (2024) First & Second Floors Updated With Engineered Hardwood & Tiles (2022) Renovated Kitchen (2022) New Basement Bathroom (2025). Vinyl Flooring In The Basement (2024) . A Move-in-ready Home In a Prime Location-this One Truly Checks All The Boxes. Prime Location Just Minutes To Square One, Major Highways Public Transit, Shopping, Community Centres, Parks, Schools, And Restaurants. Enjoy The Added Convenience And Future Value Of The Upcoming Hurontario LRT. Only 20 Minutes To Kipling GO/Transit Station And Toronto Pearson International Airport.

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

Closing Costs

Mortgage Amount
$572,000
Land Transfer Taxes$10,775
Legal Fees (Est.)
$
Total cash required for closing$155,275

Total Monthly Obligation

$3,943/mo
Mortgage $2,884
Monthly Loss $3,184
Principal$759
Interest$2,125
Property Tax$349
Condo Fees$510
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.6/ 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
$40,080/yr
NOI
$23,365/yr
Net Cash Flow
-$937/mo
Cash Margin
-28.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
22.1/ 100

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

Comparables

Properties near 5020 Delaware Drive 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.