4252 Tea Garden Circle, Mississauga

$1,100,000
4252 Tea Garden Circle

$1,100,000

Price Change
28d
DetachedBacksplit 5

4252 Tea Garden Circle, Mississauga

Total Monthly Obligation $5,342

Beds
6
Baths
4
Park
3
Sqft
1500-2000
DOM
28d
Score
16
Yield
4.0%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-W13829278
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-30.02 × 100 ft
Listed on site-Sep 25, 2026
Style-Backsplit 5
Building Type-Detached
Taxes-$6,358.26 (2025)
Parking-4 - Built-In
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 GREEN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Anytime
Neighbourhood-Cooksville
Title-Residential Freehold

No agent assigned

Great opportunity for a large family or Investors !! A Unique well-designed backsplit 5 Level In The Area, Approximately 2500+ sqft of total living space, enhanced by 3 separate entrances providing easy access to different levels! Possibility to convert into 3 separate units, 3 bedrooms upper level, one bedroom lower level having connection installed for a small kitchenette and 2 bedrooms in basement. Very demanding location, offering unmatched convenience and easy access to a wide selection of amenities, including Square One, Celebration Square, Sheridan College, GO Stations, YMCA, Central Library, Restaurants, Living Arts Centre, Cinemas, Schools, Parks, Highways, and more! This beautiful carpet-free home features 4 + 2 bedrooms, 3 full bathrooms + 2pc Powder Room . Well Maintained, Many Recent Upgrades, Backyard Interlocking, Driveway leading to a 1.5-car garage, 3 parking Driveway. Good Size Upgraded Kitchen with Decent size Breakfast Area, Huge living room With Sun Tube to Enhance Day Light, Few steps down Leads to a large and bright family room walkout to a wooden deck extending to the backyard. This level also features a 4th bedroom with ensuite full bathroom. The basement has separate side walk-out entrance 2nd Kitchen on the ground floor, few steps down leads to Living Area with 2 Rooms and Full Bathroom, offering income-generating possibilities. Basement Is Rented Great Single Tenant, Can Be Continue or Vacant W/One Month Notice.

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,342/mo
Mortgage $4,437
Monthly Loss $4,174
Principal$1,168
Interest$3,269
Property Tax$530
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.8/ 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
$44,520/yr
NOI
$29,210/yr
Net Cash Flow
-$2,003/mo
Cash Margin
-54.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.3/ 100

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

Comparables

Properties near 4252 Tea Garden Circle

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.