28 Ann Street 1304, Mississauga

$449,000
28 Ann Street 1304

$449,000

New
2d
Condo ApartmentApartment

28 Ann Street 1304, Mississauga

Total Monthly Obligation $2,649

Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
2d
Score
19
Yield
5.6%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-W14105180
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,806.78 (2026)
Maintenance-$404/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-SAM MCDADI REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Port Credit
Title-Residential Condo & Other

No agent assigned

An address for a life in motion! Welcome to this efficiently designed 1-bedroom residence at Westport Condos, where contemporary convenience meets the village charm of Port Credit. With 463 sq. ft. of thoughtfully planned interior space, this suite makes a compelling case for living practical. The open-concept living, kitchen and dining area stretches in length, creating a versatile setting for relaxed evenings, casual dinners, and everyday routines. The separately positioned bedroom offers a distinct space to retreat and recharge. In-suite laundry adds a welcome layer of practicality, making this an appealing choice for first-time buyers, busy professionals, or investors seeking a well-connected community. At Westport, the lifestyle extends well beyond your suite. Start the day in the fitness centre or yoga studio, find your focus in the co-working hub, then trade your to-do list for rooftop lounging, fireside conversation, or an evening with friends in the building's social spaces. With concierge service, guest suites, and dedicated spaces for fitness, work, and entertaining, the building is designed to complement the pace and priorities of modern living. Outside, Port Credit invites you to make the neighbourhood part of your daily routine. Catch the GO train across the street, wander toward Lake Ontario, explore waterfront trails, or discover the local cafés, boutiques, restaurants, and patios that give this lakeside community its unmistakable character. With major road connections and the Hurontario corridor close by, the wider GTA remains within easy reach.

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,649/mo
Mortgage $1,811
Monthly Loss $2,172
Principal$477
Interest$1,335
Property Tax$234
Condo Fees$404
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.3%25
10-Year IRR
9.4%
Returns Index
13.6/ 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
$25,128/yr
NOI
$12,560/yr
Net Cash Flow
-$764/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
29.0/ 100

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

Comparables

Properties near 28 Ann Street 1304

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.