
4326 Waterford Crescent, Mississauga
Hurontario · Investor guide
$1,190,000
Estimated Value
$1,217,000
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 REAL BROKER ONTARIO LTD.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
4
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Based on Hurontario neighbourhood rental data · Verify suite legality with the City of Mississauga
Remarks
Tucked On A Quiet Heartland Street, Just Minutes From Highway 403 And Square One Mall, This Fully Renovated Home Offers Space For The Whole Family, Plus Built In Income Potential. The Newly Renovated Basement Apartment Has Its Own Separate Side Entrance And Is Ready To Rent, With The Potential To Bring In $2,000/Month, Whether You're Offsetting Your Mortgage, Housing Extended Family, Or Planning Ahead.Above It, There's Room For Everyone: Over 2,500 Sq.Ft. Of Finished Upper Level Living, Four Generous Bedrooms Up, Including A Primary Suite With A Walk In Closet And Spa Inspired Ensuite, Plus A Flexible Main Floor Den That Works Just As Well As A Home Office, Kids' Playroom, Or In Law Room. The Bright Eat In Kitchen Features Quartz Counters And Brand New Stainless Steel Appliances (2025, Still Under Warranty), And Engineered Hardwood Runs Through The Main And Second Floors. A Family Room With A Fireplace Anchors The Whole Home. Outside, It Sits On A Premium 55 Ft Wide Pie Shaped Lot, With A Wide, Landscaped Backyard, A Brand New Driveway, And A New Concrete Walkway. Big Ticket Items Are Already Handled: Appliances (2025), Metal Roof (2023), And An Owned Furnace (2026), So There's Nothing To Budget For After You Move In. Vacant, Move In Ready, And Flexible On Closing. Come See This Beautiful Home That Offers The Space, And The Potential, Your Whole Family Needs.
MississaugaInvestor.ca
4326 Waterford Crescent
Detached · 7bd/4ba · ~2,750 sqft
$1,190,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.77%
Monthly Cash Flow
-$1,737/mo
Estimated Rent
$6,095/mo
Cash-on-Cash
-7.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,095 |
| Mortgage | −$5,477 |
| Property Tax | −$833 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$992 |
| Vacancy (5%) | −$305 |
| Cash Flow | -$1,737/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$73,140 |
| Vacancy (5%) | −$3,657 |
| Property Tax | −$9,996 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,900 |
| Annual NOI | $44,887 |
| Cap Rate | 3.77% |
Cash Required to Close
| Down Payment (20%) | $238,000 |
| Ontario Land Transfer Tax | $20,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $261,275 |
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.