810 Scollard Court 902, Mississauga

$489,900
810 Scollard Court 902

$489,900

New
25d
Condo ApartmentApartment

810 Scollard Court 902, Mississauga

Total Monthly Obligation $3,532

Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
25d
Score
18
Yield
7.1%
Cash on Cash
-5.3%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Condo Apartment
MLS® Number-W13834354
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$3,794.28 (2025)
Maintenance-$1,039.4/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-SAGE REAL ESTATE LIMITED
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Front
Possession-Immed/30 days
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Welcome to Origin Evergreen. A fabulous mid-rise residence designed for comfort, and ease of living. This well laid out corner suite offers two generous bedrooms, two full bathrooms, and no wasted space. Large picture windows throughout for loads of natural light throughout the day, while the open living and dining areas are perfect for nestling in or easy entertaining. 2 walk-outs from the living and dining areas onto the spacious wrap-around balcony, where you can enjoy your morning coffee or have dinner al fresco! This view overlooks a family-friendly neighbourhood, offering an ever-changing view of the surrounding community. Residents enjoy access to an extraordinary 40,000 square feet of amenities. On-site restaurant and cafes offer convenient dining options just steps away, while spa and hairdressing services make it easy to enjoy a little pampering close to home. Stay active with two fully equipped fitness centres and an indoor saltwater pool, or spend time with neighbours in the games room featuring billiards and even a bowling alley. For quieter moments, there is a welcoming library, an art studio and craft kitchen for creative pursuits, and even a gardening centre. Private lounge areas with fireplace and piano and beautifully maintained gardens throughout the grounds provide places to relax, read, or connect with friends. This is truly lifestyle living at its finest-where thoughtful design, vibrant amenities, and a welcoming community come together to create a place that truly feels like home. Note: High speed Internet ($150 value), Cable, Gas, Water, Common Elements, Building Insurance and Parking are included in maintenance fees.

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

Closing Costs

Mortgage Amount
$391,920
Land Transfer Taxes$6,273
Legal Fees (Est.)
$
Total cash required for closing$105,753

Total Monthly Obligation

$3,532/mo
Mortgage $1,976
Monthly Loss $3,012
Principal$520
Interest$1,456
Property Tax$316
Condo Fees$1,039
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.8%22
10-Year IRR
9.2%
Returns Index
12.2/ 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
$34,836/yr
NOI
$12,685/yr
Net Cash Flow
-$919/mo
Cash Margin
-31.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.7/ 100

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

Comparables

Properties near 810 Scollard Court 902

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.