3525 Brandon Gate Drive 11, Mississauga

$529,000
3525 Brandon Gate Drive 11

$529,000

New
7d
Condo Townhouse2-Storey

3525 Brandon Gate Drive 11, Mississauga

Total Monthly Obligation $3,110

HausQ Valuation Report
Bed+Den
4+1
Baths
3
Park
1
Sqft
1200-1399
DOM
7d
Score
21
Yield
6.5%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Condo Townhouse
MLS® Number-W14087538
Bed+Den-4+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,112 (2025)
Maintenance-$517/mo
Locker-None
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flex
Neighbourhood-Malton
Title-Residential Condo & Other

No agent assigned

Move-In Ready & Full of Updates! Spacious 3+1bedroom condo townhouse in Malton with a finished basement. Freshly painted throughout with pot lights on the main floor. The updated kitchen offers a welcoming space for everyday meals and entertaining, while the spacious living and dining areas provide excellent flexibility. Upstairs, you'll find well-sized bedrooms with ample room for comfortable family living. The finished basement adds valuable additional living space with a recreation room, perfect for a family room, home office, gym, or entertainment area. Enjoy a private, fully fenced backyard plus a built-in garage and private driveway with 2 parking spaces. Excellent location close to transit, Westwood Mall, Walmart, FreshCo, schools, library, parks, community centre and major highways. Ideal for first-time buyers, families or investors-don't miss this opportunity!

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

Closing Costs

Mortgage Amount
$423,200
Land Transfer Taxes$7,055
Legal Fees (Est.)
$
Total cash required for closing$114,355

Total Monthly Obligation

$3,110/mo
Mortgage $2,134
Monthly Loss $2,549
Principal$562
Interest$1,572
Property Tax$259
Condo Fees$517
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.6%2
5-Year IRR
11.4%45
10-Year IRR
11.8%
Returns Index
23.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$34,380/yr
NOI
$19,226/yr
Net Cash Flow
-$532/mo
Cash Margin
-18.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
27.2/ 100

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

Comparables

Properties near 3525 Brandon Gate Drive 11

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.