45 Bristol Road E 15, Mississauga

$599,000
45 Bristol Road E 15

$599,000

New
2d
Condo Townhouse3-Storey

45 Bristol Road E 15, Mississauga

Total Monthly Obligation $3,775

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1200-1399
DOM
2d
Score
18
Yield
6.2%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Condo Townhouse
MLS® Number-W14103672
Beds-3
Bathrooms-4
Size-1200-1399 sqft
Listed on site-Oct 21, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$3,872.93 (2026)
Maintenance-$836.37/mo
Locker-Ensuite
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REALTY PLUS
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-30/TBA
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully updated 3-bedroom townhome offering bright, comfortable living in a desirable Mississauga location. The spacious kitchen features new stainless-steel appliances and flows seamlessly into the dining area, creating an ideal space for everyday living and entertaining. Enjoy cozy family time in the inviting living room, complete with a gas fireplace. The three generously sized bedrooms provide comfortable accommodation, while the newly finished basement offers valuable additional living space-perfect for a home office, family room, gym, or recreation area. Maintenance fees include lawn/grass cutting, snow removal, and garden maintenance. Residents can enjoy excellent community amenities, including an outdoor pool, playground, BBQ area, and visitor parking. Conveniently located close to shopping, public transit, schools, parks, and everyday amenities. A fantastic opportunity for families, first-time buyers, or investors!

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,775/mo
Mortgage $2,416
Monthly Loss $3,139
Principal$636
Interest$1,780
Property Tax$323
Condo Fees$836
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.7%27
10-Year IRR
9.8%
Returns Index
14.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$37,380/yr
NOI
$17,333/yr
Net Cash Flow
-$972/mo
Cash Margin
-31.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.0/ 100

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

Comparables

Properties near 45 Bristol Road E 15

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.