1271 Walden Circle 304, Mississauga

$679,000
1271 Walden Circle 304

$679,000

New
2d
Condo ApartmentApartment

1271 Walden Circle 304, Mississauga

Total Monthly Obligation $4,354

Beds
2
Baths
2
Park
2
Sqft
1200-1399
DOM
2d
Score
16
Yield
5.8%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-W14104108
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$5,004.3 (2026)
Maintenance-$998.07/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Vacant
Neighbourhood-Clarkson
Title-Residential Condo & Other

No agent assigned

Experience resort-style living at the Sheridan Club Condominiums, tucked into a peaceful wooded enclave in Clarkson Village. This 1388sqft Topaz model offers an open-concept layout with floor-to-ceiling windows in the main living area, unobstructed southwest views, abundant natural light and spectacular sunsets. A generous foyer with a closet provides a welcoming entrance, while the eat-in kitchen offers plentiful cupboard space and an opening to the dining room that keeps the spaces connected. The primary bedroom features custom double closets, a linen closet and a spacious ensuite with double sinks and shower. A second bedroom with a double closet adds flexibility for guests, family or a home office. High-speed internet and a Bell Fibe cable package completes everyday conveniences. Enjoy an exceptional collection of amenities including membership to the Walden Club with outdoor facilities featuring a clubhouse, swimming pool and two tennis/four pickleball courts with lighting for evening play. Indoor amenities include a swimming pool, gym, two saunas, and two squash courts convertible for basketball, volleyball, pickleball, and badminton. A hobby room/workshop, library, billiards/table-tennis room, meeting room and party room with a gas fireplace and large-screen television offer something for every interest. Beautiful gardens and an outdoor sitting area provide inviting spaces to unwind. Walk to the GO Train, parks, shops, and restaurants, with schools, places of worship, and the QEW nearby. Discover spacious condo living, an active community, and the convenience of Clarkson Village in one welcoming setting.

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

Closing Costs

Mortgage Amount
$543,200
Land Transfer Taxes$10,055
Legal Fees (Est.)
$
Total cash required for closing$147,355

Total Monthly Obligation

$4,354/mo
Mortgage $2,739
Monthly Loss $3,633
Principal$721
Interest$2,018
Property Tax$417
Condo Fees$998
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
7.0%18
10-Year IRR
8.4%
Returns Index
10.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,600/yr
NOI
$16,259/yr
Net Cash Flow
-$1,384/mo
Cash Margin
-41.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.2/ 100

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

Comparables

Properties near 1271 Walden Circle 304

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.