3170 Kirwin Avenue 1003, Mississauga

$450,000
3170 Kirwin Avenue 1003

$450,000

New
9d
Condo ApartmentApartment

3170 Kirwin Avenue 1003, Mississauga

Total Monthly Obligation $3,374

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
9d
Score
20
Yield
8.3%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Condo Apartment
MLS® Number-W14030974
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,111.03 (2025)
Maintenance-$1,182.73/mo
Locker-Ensuite+Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Cooksville
Title-Residential Condo & Other

No agent assigned

**ALL INCLUSIVE MAINTENANCE FEE** This bright and spacious corner suite is one of the best value condos in the city. This unit features a smart, functional layout, with an open concept living & dining area, three generously sized bedrooms, large walk in laundry room, and enclosed balcony. Upgrades include: Bathrooms , custom closet doors, and upgraded fan coil with smart thermostat, rare for units in the building.

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

Closing Costs

Mortgage Amount
$360,000
Land Transfer Taxes$5,475
Legal Fees (Est.)
$
Total cash required for closing$96,975

Total Monthly Obligation

$3,374/mo
Mortgage $1,815
Monthly Loss $2,896
Principal$478
Interest$1,338
Property Tax$176
Condo Fees$1,183
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
10.4%38
10-Year IRR
11.3%
Returns Index
19.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$37,200/yr
NOI
$14,776/yr
Net Cash Flow
-$584/mo
Cash Margin
-18.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
24.7/ 100

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

Comparables

Properties near 3170 Kirwin Avenue 1003

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.