6124 Hardesty Crescent, Mississauga
East Credit · Investor guide
$1,549,900
Estimated Value
$1,107,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE FRONTIER REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,200/mo
Based on East Credit neighbourhood rental data for 4-bed Detached
Remarks
Experience modern luxury in this renovated, open-concept detached home spanning nearly 3,000 sqft. Backing onto a protected greenbelt, the private lot features an extensive $500k exterior transformation with an inground pool, hot tub, and gas fire pit. Inside, find premium finishes including red oak flooring, solid oak doors, and a gourmet kitchen with custom quartz counters. The versatile 4+1 bedroom layout includes a 2nd-floor office and a finished walk-out basement equipped with a games room, wet bar. Perfectly situated on a quiet crescent near Heartland shopping, top schools, and transit-this is an entertainer's dream.
MississaugaInvestor.ca
6124 Hardesty Crescent
Detached · 4bd/4ba · ~2,750 sqft
$1,549,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.08%
Monthly Cash Flow
-$5,746/mo
Estimated Rent
$4,200/mo
Cash-on-Cash
-20.25%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,200 |
| Mortgage | −$7,134 |
| Property Tax | −$1,085 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,292 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$5,746/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,400 |
| Vacancy (5%) | −$2,520 |
| Property Tax | −$13,019 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,499 |
| Annual NOI | $16,662 |
| Cap Rate | 1.08% |
Cash Required to Close
| Down Payment (20%) | $309,980 |
| Ontario Land Transfer Tax | $27,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $340,453 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.