3100 Kirwin Avenue Ph04, Mississauga

$529,888
3100 Kirwin Avenue Ph04

$529,888

New
7d
Condo ApartmentApartment

3100 Kirwin Avenue Ph04, Mississauga

Total Monthly Obligation $3,504

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
2
Sqft
1200-1399
DOM
7d
Score
19
Yield
6.7%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-W14088722
Bed+Den-3+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,621.84 (2026)
Maintenance-$947.86/mo
Locker-Ensuite
Parking-2 - Underground
Basement-Other
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP QUANTUM REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-Cooksville
Title-Residential Condo & Other

No agent assigned

Beautifully maintained, this is one of the largest units in the building, featuring 2 spacious bedrooms, 2 full baths, and a closed-in den that could serve as a third bedroom. The large living area opens onto a balcony, and there are 2 underground parking spaces, one oversized. The property sits on approximately 4.5 acres of parkland and ravine, with resort-style amenities such as an outdoor pool, tennis courts, party and games rooms, and a BBQ area. Enjoy stunning southwest, unobstructed million-dollar views of sunsets and Lake Ontario from the balcony. Over the past decade, the building has seen extensive renovations, including updates to underground parking, access roads, cabana, lobby, hallways, elevators, balconies, and windows. Ideally located with easy access to public transit, the future Hurontario LRT, Cooksville GO Station, Hwy 403/QEW, and Square One shopping.

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

Closing Costs

Mortgage Amount
$423,910
Land Transfer Taxes$7,073
Legal Fees (Est.)
$
Total cash required for closing$114,551

Total Monthly Obligation

$3,504/mo
Mortgage $2,137
Monthly Loss $2,941
Principal$562
Interest$1,575
Property Tax$218
Condo Fees$948
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.9%29
10-Year IRR
10.0%
Returns Index
15.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$35,496/yr
NOI
$15,550/yr
Net Cash Flow
-$842/mo
Cash Margin
-28.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
23.4/ 100

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

Comparables

Properties near 3100 Kirwin Avenue Ph04

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.