2120 Rathburn Road E 63, Mississauga

$789,000
2120 Rathburn Road E 63

$789,000

New
17d
Condo Townhouse2-Storey

2120 Rathburn Road E 63, Mississauga

Total Monthly Obligation $4,476

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1200-1399
DOM
17d
Score
16
Yield
4.7%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Townhouse
MLS® Number-W13872200
Beds-3
Bathrooms-4
Size-1200-1399 sqft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$4,830 (2026)
Maintenance-$690.65/mo
Locker-None
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Wood
Pool-None
Exterior-Brick
Possession-60/90/ TBD
Neighbourhood-Rathwood
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully maintained 3 bedroom, 4 bathroom townhome nestled in the family friendly community of Rathburn Ridge. Surrounded by nature, this home backs directly onto a peaceful ravine and the Etobicoke Creek. Lovingly cared for home offers the perfect blend of modern comfort and functional living. Thoughtfully maintained and loved by its owners, this home features generous living spaces and ample storage throughout. Finished Rec room with wood burning fireplace is the perfect setting for warm family nights. The community offers plenty of family friendly amenities, including playgrounds, tennis courts and nature trails. Conveniently located near all major highways.

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

Closing Costs

Mortgage Amount
$631,200
Land Transfer Taxes$12,255
Legal Fees (Est.)
$
Total cash required for closing$171,555

Total Monthly Obligation

$4,476/mo
Mortgage $3,183
Monthly Loss $3,638
Principal$837
Interest$2,345
Property Tax$403
Condo Fees$691
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.5%16
10-Year IRR
8.0%
Returns Index
9.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$37,404/yr
NOI
$18,146/yr
Net Cash Flow
-$1,670/mo
Cash Margin
-53.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
18.8/ 100

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

Comparables

Properties near 2120 Rathburn Road E 63

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.