2945 Thomas Street 77, Mississauga

$658,000
2945 Thomas Street 77

$658,000

New
6d
Condo Apartment3-Storey

2945 Thomas Street 77, Mississauga

Total Monthly Obligation $3,736

Bed+Den
4+1
Baths
2
Park
1
Sqft
1400-1599
DOM
6d
Score
50
Yield
9.1%
Cash on Cash
11.7%
Cap Rate
7.1%
5Y IRR
25.1%
10Y IRR
22.6%
Property Type-Condo Apartment
MLS® Number-W14090766
Bed+Den-4+1
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 17, 2026
Style-3-Storey
Building Type-Condo Apartment
Taxes-$4,092 (2025)
Maintenance-$540.39/mo
Locker-Owned
Parking-2 - Attached
Basement-Walk-Out
Heating-Forced Air (Gas)
Brokerage-A TOUS REAL ESTATE LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Owner
Neighbourhood-Central Erin Mills
Title-Residential Condo & Other

No agent assigned

"SPACIOUS 3-BEDROOM TOWNHOUSE | 1,400-1,599 SQ FT | PARK VIEW | CENTRAL ERIN MILLS" A Rare Opportunity in Central Erin Mills! Welcome to this spacious 3+1bdrm, 2-bathroom, 3-storey condominium townhouse offering approximately 1,400-1,599 sq. ft. of comfortable living space. Enjoy a bright open-concept living/dining area, generous eat-in kitchen, and a private rear setting overlooking the park. With three generously sized bedrooms, two bathrooms, multiple living areas, and an expansive multi-level layout, this is a home that offers significantly more space and flexibility than many typical townhouse options. The walk-out lower level provides valuable additional living space, perfect for a family room, recreation area, home office, or in-law bdrm. Ideally located close to highly regarded schools,including John Fraser Secondary School and St. Aloysius Gonzaga, along with nearby elementary schools, parks, shopping, transit and major highways.One of the home's standout features is the private rear setting overlooking the park, providing a peaceful green outlook and an enjoyable sense of privacy. A wonderful opportunity to own a spacious townhouse in a sought-after Mississauga community. Don't wait to see this one - come experience the space, layout and location for yourself!Possession date to be arranged.

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

Closing Costs

Mortgage Amount
$526,400
Land Transfer Taxes$9,635
Legal Fees (Est.)
$
Total cash required for closing$142,735

Total Monthly Obligation

$3,736/mo
Mortgage $2,654
Monthly Loss $3,037
Principal$698
Interest$1,956
Property Tax$341
Condo Fees$540
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.2%52
Cash-on-Cash
6.3%28
5-Year IRR
20.9%94
10-Year IRR
19.5%
Returns Index
59.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
50/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$59,736/yr
NOI
$40,786/yr
Net Cash Flow
$745/mo
Cash Margin
15.0%50
Cash Flow Index
49.8/ 100
Risk Profile
Weight: 20%
DSCR
1.2853
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
37.2/ 100

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

Comparables

Properties near 2945 Thomas Street 77

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.