4635 Regents Terrace 52, Mississauga

$839,000
4635 Regents Terrace 52

$839,000

New
28d
Condo Townhouse2-Storey

4635 Regents Terrace 52, Mississauga

Total Monthly Obligation $4,702

HausQ Valuation Report
Beds
4
Baths
3
Park
1
Sqft
1800-1999
DOM
28d
Score
17
Yield
5.1%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Condo Townhouse
MLS® Number-W13828214
Beds-4
Bathrooms-3
Size-1800-1999 sqft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$5,385.11 (2026)
Maintenance-$669.18/mo
Locker-None
Parking-2 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REMAX YC REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully maintained townhouse nestled in the heart of Mississauga. Warm, elegant, and inviting, this spacious home offers a wonderful sense of comfort and tranquility from the moment you step inside. The thoughtfully designed layout features separate living, dining, and kitchen areas. The bright living room showcases a cozy fireplace and bay window overlooking the beautifully landscaped garden. The well-appointed kitchen offers an L-shaped countertop, spacious breakfast area, and walk-out to the private backyard. The primary suite features a private ensuite and walk-in closet, while the additional three bedrooms offer generous closets and abundant natural light. Ideally located close to shopping, dining, major amenities, and Highway 403. Exterior maintenance, including the roof, is covered by the maintenance fee. A charming, sophisticated, and move-in-ready home offering comfort, privacy, and a true sense of belonging. ** Huge Swimming Pool for the residents in the complex

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

Closing Costs

Mortgage Amount
$671,200
Land Transfer Taxes$13,255
Legal Fees (Est.)
$
Total cash required for closing$182,555

Total Monthly Obligation

$4,702/mo
Mortgage $3,384
Monthly Loss $3,812
Principal$891
Interest$2,494
Property Tax$449
Condo Fees$669
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.8%22
10-Year IRR
9.0%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$42,468/yr
NOI
$22,406/yr
Net Cash Flow
-$1,517/mo
Cash Margin
-42.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.6/ 100

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

Comparables

Properties near 4635 Regents Terrace 52

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.