3525 Kariya Drive 2505, Mississauga

$399,900
3525 Kariya Drive 2505

$399,900

New
7d
Condo ApartmentApartment

3525 Kariya Drive 2505, Mississauga

Total Monthly Obligation $2,521

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
7d
Score
20
Yield
6.5%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
12.9%
Property Type-Condo Apartment
MLS® Number-W14085384
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$2,795.9 (2026)
Maintenance-$474.43/mo
Locker-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, Concrete
Possession-TBD
Neighbourhood-Fairview
Title-Residential Condo & Other

No agent assigned

Stunning unobstructed city views with Lake Ontario on the horizon from the 25th floor! Freshly painted doors, walls trim and ceilings, move-in-ready 1 bed 1 bath steps to Square One with floor-to-ceiling windows, 9' flat ceilings, espresso hardwood, custom roller shades and upgraded light fixtures. Full kitchen w/ granite counters, S/S appliances, breakfast bar. Ensuite laundry, 1 underground parking, locker. Pool, sauna, gym, media & games rooms, 24-hr security. Low maintenance fees. Steps to Square One, transit, Hwy 403/QEW.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,521/mo
Mortgage $1,613
Monthly Loss $2,096
Principal$424
Interest$1,189
Property Tax$233
Condo Fees$474
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.5%32
10-Year IRR
10.4%
Returns Index
17.2/ 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
$25,932/yr
NOI
$12,450/yr
Net Cash Flow
-$576/mo
Cash Margin
-26.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
30.6/ 100

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

Comparables

Properties near 3525 Kariya Drive 2505

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.