2301 Derry Road W 33, Mississauga

$579,900
2301 Derry Road W 33

$579,900

New
22d
Condo Townhouse2-Storey

2301 Derry Road W 33, Mississauga

Total Monthly Obligation $3,243

HausQ Valuation Report
Bed+Den
4+1
Baths
3
Park
1
Sqft
1000-1199
DOM
22d
Score
22
Yield
6.4%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Condo Townhouse
MLS® Number-W13852576
Bed+Den-4+1
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,225.64 (2026)
Maintenance-$435.48/mo
Locker-Ensuite
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Meadowvale
Title-Residential Condo & Other

No agent assigned

Welcome to this 3+1 bedroom, 3 bathroom townhouse in Meadowvale. Featuring an east-west exposure and a practical layout,the home offers an open-concept living and dining area, along with an eat-in kitchen. A sliding door walk-out provides acomfortable connection to your own backyard. The basement +1 offers flexibility for a home office, additional sleeping area, orspace to suit your needs. Visitor parking is conveniently available for guests. Ideally located close to Meadowvale Town Centre,GO Transit, community center, theatre, shopping, dining, and major highways including the 401, 403, and 407. A greatopportunity to renovate and create a home tailored to your own style. It's more than just a house, it's a lifestyle...

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,243/mo
Mortgage $2,339
Monthly Loss $2,628
Principal$616
Interest$1,724
Property Tax$269
Condo Fees$435
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.4%3
5-Year IRR
12.3%52
10-Year IRR
12.5%
Returns Index
27.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$37,212/yr
NOI
$22,639/yr
Net Cash Flow
-$453/mo
Cash Margin
-14.6%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
27.2/ 100

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

Comparables

Properties near 2301 Derry Road W 33

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.