395 Square One Drive 4003, Mississauga

$564,900
395 Square One Drive 4003

$564,900

New
17d
Condo ApartmentApartment

395 Square One Drive 4003, Mississauga

Total Monthly Obligation $3,391

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
17d
Score
18
Yield
5.6%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-W13869284
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$4,476 (2026)
Maintenance-$539.74/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-THE DANIELS REALTY CORPORATION
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-45-60 days
Neighbourhood-City Centre
Title-Residential Condo & Other

No agent assigned

The Condominiums at Square One District (CASOD) by Daniels & Oxford is situated in a prime location in the heart of Mississauga City Centre. The Elegant Model, a brand new, never lived-in 2 bedroom, 2 bathroom suite offers 800 sq.ft. of interior space and 43 sq.ft. balcony. This is a brand new unit that is eligible for the newly announced government HST rebate program and the full Tarion New Home Warranty program. One parking spot included! Just a quick walk to the Square One Shopping Centre, Sheridan College, public transportation and many local amenities, CASOD offers the ultimate in convenience with easy access to Mississauga Transit, GO Transit, Highways 401, 403 and 407. Designed for urban living, the best-in-class amenities include a fitness centre with half court gymnasium, climbing wall and dry sauna, a co-working zone with spaces for group brainstorming sessions or private phone calls, community garden plots with a garden prep studio, lounge with connecting outdoor terrace, dining studio with catering kitchen as well as indoor and outdoor kids zones complete with craft studio, homework space, activity zone and toddler area. Custom designed contemporary kitchen cabinetry with integrated under cabinet valence lighting and soft-close hardware and custom designed bathroom vanity and countertops. Hydro and water is metered separately.

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

Closing Costs

Mortgage Amount
$451,920
Land Transfer Taxes$7,773
Legal Fees (Est.)
$
Total cash required for closing$122,253

Total Monthly Obligation

$3,391/mo
Mortgage $2,279
Monthly Loss $2,792
Principal$600
Interest$1,679
Property Tax$373
Condo Fees$540
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.9%23
10-Year IRR
9.1%
Returns Index
12.5/ 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
$31,632/yr
NOI
$15,116/yr
Net Cash Flow
-$1,019/mo
Cash Margin
-38.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.6/ 100

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

Comparables

Properties near 395 Square One Drive 4003

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.