3975 Grand Park Drive 1705, Mississauga

$529,900
3975 Grand Park Drive 1705

$529,900

New
19d
Condo ApartmentApartment

3975 Grand Park Drive 1705, Mississauga

Total Monthly Obligation $3,068

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
19d
Score
18
Yield
5.1%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-W13859842
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,893.82 (2026)
Maintenance-$489.82/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60 to 90 days
Neighbourhood-City Centre
Title-Residential Condo & Other

No agent assigned

Very clean and bright one bedroom 1 Bedroom + Den on the 17th Floor with Amazing south & west unobstructed views!! ** This condo offers a Spacious open concept layout with 9 foot ceilings & floor to ceiling windows** 1 Parking and 1 Locker included** Beautiful Kitchen with under mount sink, quartz countertop, stainless steel appliances, ceramic backsplash, lots of cupboard space, full size Front Load washer/dryer, large bedroom with His and Her Closets, Floor to ceiling windows, Very bright & sunny** State of the art amenities including: 24 hour security, indoor salt water pool, whirlpool, sauna, 2 guest suites, games room, party room, dining room, huge gym with separate yoga room, outdoor 5th floor sunny terrace with lounge chairs, walking path and 2 gas BBQ's** Excellent location** walking distance to Square One, T&T Supermarket, Shoppers Drug Mart, Panchvati Indian Grocery store, and Winners** Den can be used as a home office or a fits a single bed (den currently has desk with Murphy bed)**All utilities included in maintenance fee, except hydro**

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

Closing Costs

Mortgage Amount
$423,920
Land Transfer Taxes$7,073
Legal Fees (Est.)
$
Total cash required for closing$114,553

Total Monthly Obligation

$3,068/mo
Mortgage $2,137
Monthly Loss $2,506
Principal$562
Interest$1,575
Property Tax$241
Condo Fees$490
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.2%19
10-Year IRR
8.5%
Returns Index
10.8/ 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
$27,096/yr
NOI
$13,215/yr
Net Cash Flow
-$1,036/mo
Cash Margin
-45.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.4/ 100

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

Comparables

Properties near 3975 Grand Park Drive 1705

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.