1271 Walden Circle 508, Mississauga

$609,000
1271 Walden Circle 508

$609,000

New
22d
Condo ApartmentApartment

1271 Walden Circle 508, Mississauga

Total Monthly Obligation $3,970

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1200-1399
DOM
22d
Score
20
Yield
7.1%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Condo Apartment
MLS® Number-W13849058
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$4,710.61 (2026)
Maintenance-$920.42/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Other (Electric)
Brokerage-ROYAL LEPAGE PORRITT REAL ESTATE
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-IMMED/TBA
Neighbourhood-Clarkson
Title-Residential Condo & Other

No agent assigned

Welcome to this bright, sun-filled 2-bedroom condo with spacious layout and beautiful panoramic views in a highly desirable, amenity-rich community. The enclosed solarium offers flexible space-ideal for a home office, cozy den or potential rental premium. Residents enjoy access to the Walden Club with resort-style amenities including a fitness centre, pool, tennis and squash courts, and party room. Prime location within walking distance to GO transit and close to shopping, restaurants, parks, and trails-an attractive option for commuters, first time Buyers and tenants for rental income.

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

Closing Costs

Mortgage Amount
$487,200
Land Transfer Taxes$8,655
Legal Fees (Est.)
$
Total cash required for closing$131,955

Total Monthly Obligation

$3,970/mo
Mortgage $2,457
Monthly Loss $3,323
Principal$646
Interest$1,810
Property Tax$393
Condo Fees$920
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.7%40
10-Year IRR
11.3%
Returns Index
20.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$43,236/yr
NOI
$20,757/yr
Net Cash Flow
-$727/mo
Cash Margin
-20.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
22.3/ 100

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

Comparables

Properties near 1271 Walden Circle 508

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.