35 Kingsbridge Garden Circle 402, Mississauga

$569,000
35 Kingsbridge Garden Circle 402

$569,000

New
22d
Condo ApartmentApartment

35 Kingsbridge Garden Circle 402, Mississauga

Total Monthly Obligation $3,634

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
22d
Score
17
Yield
5.8%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-W13851570
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,568.31 (2026)
Maintenance-$841.84/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-MANOR HILL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate/TBA
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Welcome to Skymark West! Beautiful Two Bedroom, 2 Bathroom Just Under 1,000 Sqft. Located In Sought After Building. New Vinyl Floors Throughout (26), Entire Unit Professionally Painted (26), Quartz Counter (26). Extremely Well Maintained. Sunny West Views From The Balcony. Ensuite Bath With Walk In Closet In The Primary Bedroom. Great Storage Space Within The Unit. Parking And Locker Included. Amazing 30,000 Sqft Of Facilities With All The Bells And Whistles. 24 hr Concierge, Indoor Pool, Bowling Alley, Squash Court, Library, Gym And Tennis Court. Luxury Living At It's Finest. Fabulous Location! Short Distance To Square One, Near Hwy 403/401/QEW, Grocery Shopping, Doctor, Dentist, Park And So Much More. New Coming LRT Steps Away. What More Can You Ask For? Unit Virtually Staged In Pictures.

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

Closing Costs

Mortgage Amount
$455,200
Land Transfer Taxes$7,855
Legal Fees (Est.)
$
Total cash required for closing$123,155

Total Monthly Obligation

$3,634/mo
Mortgage $2,295
Monthly Loss $3,030
Principal$604
Interest$1,691
Property Tax$297
Condo Fees$842
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
7.0%18
10-Year IRR
8.5%
Returns Index
10.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,024/yr
NOI
$13,651/yr
Net Cash Flow
-$1,158/mo
Cash Margin
-42.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
22.0/ 100

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

Comparables

Properties near 35 Kingsbridge Garden Circle 402

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.