4655 Metcalfe Avenue 206, Mississauga

$499,000
4655 Metcalfe Avenue 206

$499,000

Price Change
6d
Condo ApartmentApartment

4655 Metcalfe Avenue 206, Mississauga

Total Monthly Obligation $3,256

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
800-899
DOM
6d
Score
20
Yield
7.1%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-W14090822
Bed+Den-3+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 17, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,546 (2025)
Maintenance-$748/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-vacant
Neighbourhood-Central Erin Mills
Title-Residential Condo & Other

No agent assigned

880 SQFT BIGGER UNIT **EXTRA HEIGHT * Beautiful high-end 2-bedroom + Den condo with 2 full washrooms and a large balcony* Safe neighbourhood with a high-ranking school** The high-end finishes and a great location. A refreshing swimming pool** The unit features laminate floors throughout the kitchen with quartz countertops** and an open-concept living and dining area filled with natural lights. The building's amenities, including a fitness center and party room, enhance the allure of this residence. Location is everything, steps away from Erin Mills Mall, John Fraser Secondary School, Credit Valley Hospital, Goodlife Fitness 880 SQFT BIGGER UNIT *Must See Property*

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$3,256/mo
Mortgage $2,013
Monthly Loss $2,727
Principal$530
Interest$1,483
Property Tax$296
Condo Fees$748
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.5%39
10-Year IRR
11.2%
Returns Index
20.5/ 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
$35,316/yr
NOI
$16,862/yr
Net Cash Flow
-$608/mo
Cash Margin
-20.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.6/ 100

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

Comparables

Properties near 4655 Metcalfe Avenue 206

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.