
3574 Autumnleaf Crescent, Mississauga
Erin Mills · Investor guide
$977,000
Estimated Value
$949,000
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 RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
2
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,550/mo
Based on Erin Mills neighbourhood rental data for 5-bed Semi-Detached
Remarks
Welcome to 3574 Autumnleaf Cres, in a mature, tree-lined neighbourhood where peace and quiet meet ultimate convenience. Nestled in a highly desirable, family-friendly pocket in Erin Mills, this exceptionally renovated semi-detached home delivers the perfect balance of serene neighborhood living and quick commuter access. Surrounded by lush parks and green spaces, schools and shops, it is an idyllic setting. The bright, open-concept living and dining areas feature contemporary pot lights, a statement chandelier, fresh designer paint, and seamless, low-maintenance luxury vinyl plank flooring and a walk out to the sun lit rear patio that pairs with a unique, shaded side yard to offer the perfect setup for summer barbecues, gardening, or quiet outdoor relaxation. Walk through the dining room to the sparkling kitchen, completely reimagined with brand new custom cabinetry, an oversized pantry with extensive storage, premium quartz countertops, and newer windows that flood the space with natural light. The upper level boasts four spacious, sleep-ready bedrooms featuring luxurious new carpeting, custom double closets and a beautifully updated 4pc semi-ensuite bathroom. A lovely transformed lower level offers a bright, fresh, carpeted recreation space with an extra room that can be used as a guest room or a den/office. With an impeccable neutral décor, elegant custom railings, and modern energy-efficient light fixtures throughout, this home is entirely move-in ready. Don't delay, book your showing today!
MississaugaInvestor.ca
3574 Autumnleaf Crescent
Semi-Detached · 5bd/2ba · ~1,750 sqft
$977,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.19%
Monthly Cash Flow
-$1,898/mo
Estimated Rent
$4,550/mo
Cash-on-Cash
-10.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,550 |
| Mortgage | −$4,497 |
| Property Tax | −$684 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$814 |
| Vacancy (5%) | −$228 |
| Cash Flow | -$1,898/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$54,600 |
| Vacancy (5%) | −$2,730 |
| Property Tax | −$8,207 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,770 |
| Annual NOI | $31,193 |
| Cap Rate | 3.19% |
Cash Required to Close
| Down Payment (20%) | $195,400 |
| Ontario Land Transfer Tax | $16,015 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $214,415 |
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.