4635 Regents Terrace 34, Mississauga

$740,000
4635 Regents Terrace 34

$740,000

New
17d
Condo Townhouse2-Storey

4635 Regents Terrace 34, Mississauga

Total Monthly Obligation $4,232

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1800-1999
DOM
17d
Score
19
Yield
5.8%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Townhouse
MLS® Number-W13867422
Beds-3
Bathrooms-3
Size-1800-1999 sqft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$5,211.05 (2025)
Maintenance-$613.17/mo
Locker-None
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Shingles
Possession-Immediately
Neighbourhood-Hurontario
Title-Residential Condo & Other

No agent assigned

Well Built and Maintained Townhome Quiet and Convenient Complex on a Cul-de-Sac , Located in the heart of downtown Mississauga. mature trees & condo exclusive outdoor pool. This quiet child-friendly enclave would be great for growing families. Steps to Hwys, Conveniently Located Within Walking Distance to Schools,Restaurants, Supermarket and Shopping, to Square One, Go Bus, Heartland Centre, Sheridan College, Highway 403, 410, 401, the Future LRT. Spacious & Functional Layout, Hardwood Floor throughout, Upgraded Kitchen with Granite Countertops. The living room at rear is combined with the dining room & modern kitchen, and a walkout to rear patio & private backyard oasis. Spacious Bedrooms and a Den; The Master Bedroom Has a 4-Pc Ensuite, Large W/I Closet ; The Den on the 2nd Floor is Bright Can be Used as a Bedroom, an Office or Sitting Area. Beautiful Outdoor Pool in the Complex for Your Summer Enjoyment.The Kingsbridge Common Park With Playground, Soccer Field, Softball Diamond, Walking Trail and Programmed Activities, Just Steps Away.

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

Closing Costs

Mortgage Amount
$592,000
Land Transfer Taxes$11,275
Legal Fees (Est.)
$
Total cash required for closing$160,775

Total Monthly Obligation

$4,232/mo
Mortgage $2,985
Monthly Loss $3,447
Principal$785
Interest$2,199
Property Tax$434
Condo Fees$613
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.7%33
10-Year IRR
10.4%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$42,804/yr
NOI
$23,555/yr
Net Cash Flow
-$1,022/mo
Cash Margin
-28.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.8/ 100

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

Comparables

Properties near 4635 Regents Terrace 34

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.