36 ELM Drive W 2105, Mississauga

$451,000
36 ELM Drive W 2105

$451,000

New
3d
Condo ApartmentApartment

36 ELM Drive W 2105, Mississauga

Total Monthly Obligation $2,803

Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
3d
Score
19
Yield
6.1%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-W14101412
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,687.99 (2026)
Maintenance-$475.97/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROSEMOUNT REALTY AND ASSOCIATES LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Fairview
Title-Residential Condo & Other

No agent assigned

Experience modern condo living in one of Mississauga's most desirable locations. This bright and well-maintained suite offers a functional open-concept layout. Residents have access to exceptional building amenities, including a fitness center, party room, concierge, and visitor parking. Ideally situated just steps from Square One Shopping Centre, Celebration Square, restaurants, cafes, parks, public transit, and the upcoming Hurontario LRT. Minutes to Highways 403, 401, and QEW, making commuting effortless.

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

Closing Costs

Mortgage Amount
$360,800
Land Transfer Taxes$5,495
Legal Fees (Est.)
$
Total cash required for closing$97,195

Total Monthly Obligation

$2,803/mo
Mortgage $1,819
Monthly Loss $2,324
Principal$479
Interest$1,340
Property Tax$307
Condo Fees$476
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.6%26
10-Year IRR
9.7%
Returns Index
14.3/ 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
$27,408/yr
NOI
$12,868/yr
Net Cash Flow
-$747/mo
Cash Margin
-32.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.8/ 100

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

Comparables

Properties near 36 ELM Drive W 2105

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.