4677 Glen Erin Drive 1001, Mississauga

$599,000
4677 Glen Erin Drive 1001

$599,000

New
18d
Condo ApartmentApartment

4677 Glen Erin Drive 1001, Mississauga

Total Monthly Obligation $3,729

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
2
Sqft
800-899
DOM
18d
Score
18
Yield
6.3%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-W13862356
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,872.93 (2026)
Maintenance-$790.14/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARLOWE REALTY CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Other
Neighbourhood-Central Erin Mills
Title-Residential Condo & Other

No agent assigned

Functional & Efficient Space In This 2+Den, Locker & 2 Parking Included! Sold-Out Mills Square By Pemberton Group Is A Walker's Paradise, Steps To Erin Mills Town Centre's Endless Shops & Dining, Schools, Credit Valley Hospital & More! Situated On 8 Acres Of Extensively Landscaped Grounds & Gardens. 17,000Sqft Amenity Building W/ Indoor Pool, Steam Rooms & Saunas, Fitness Club, Library/Study Retreat, & Rooftop Terrace W/ Bbqs. This Is The Perfect Place To Live.9" Smooth Ceilings, 7 1/2" Wide Plank Laminate Flooring Throughout, Porcelain Floor Tiles In Bathroom, Stone Counter Tops, Kitchen Island, Large Stainless Appliances, Quartz Window Sills.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,729/mo
Mortgage $2,416
Monthly Loss $3,093
Principal$636
Interest$1,780
Property Tax$323
Condo Fees$790
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.1%29
10-Year IRR
10.1%
Returns Index
15.8/ 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
$37,440/yr
NOI
$17,941/yr
Net Cash Flow
-$921/mo
Cash Margin
-29.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.4/ 100

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

Comparables

Properties near 4677 Glen Erin Drive 1001

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.