5172 Nestling Grove, Mississauga

$1,239,800
5172 Nestling Grove

$1,239,800

New
15d
Semi-Detached 2-Storey

5172 Nestling Grove, Mississauga

Total Monthly Obligation $5,911

Beds
6
Baths
4
Park
2
Sqft
1500-2000
DOM
15d
Score
16
Yield
3.6%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Semi-Detached
MLS® Number-W13878738
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-29.76 × 100 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$6,420.29 (2025)
Parking-3 - Attached
Basement-Separate Entrance, Apartment
Heating-Forced Air (Gas)
Brokerage-EVEREST REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Churchill Meadows
Title-Residential Freehold

No agent assigned

Churchill Meadows' exceptionally pristine and captivating Remington-built family home, constructed in 2009, showcases true pride of ownership in one of Mississauga's most sought-after neighbourhoods. Offering approximately 3,000 sq. ft. of living space, this stunning all-brick home features an elegant stone-accented façade, abundant natural light, 9-foot ceilings, 4 spacious bedrooms plus a den, hardwood flooring throughout, beautiful oak stairs, and a double-door entrance. The thoughtfully designed main floor boasts a spacious kitchen, breakfast area, formal dining room, and inviting family room with a cozy fireplace. The legally approved, under-construction 2-bedroom basement apartment with a separate side entrance offers excellent additional living space and rental potential. Enjoy the convenience of two separate laundry areas on the upper and lower levels. Situated on a peaceful, family-friendly street, the property is steps from public transit and close to parks, elementary and middle schools, St. Aloysius Gonzaga and John Fraser Secondary Schools, Credit Valley Hospital, Erin Mills Town Centre, banks, grocery stores, shopping, and major highways, including the 403, 401, QEW, and 407. A rare opportunity to own a beautifully maintained home in the highly desirable Churchill Meadows community-a stunning masterpiece that awaits its next proud owner!

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

Closing Costs

Mortgage Amount
$991,840
Land Transfer Taxes$21,271
Legal Fees (Est.)
$
Total cash required for closing$270,731

Total Monthly Obligation

$5,911/mo
Mortgage $5,001
Monthly Loss $4,595
Principal$1,316
Interest$3,685
Property Tax$535
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.5/ 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
$44,832/yr
NOI
$29,429/yr
Net Cash Flow
-$2,549/mo
Cash Margin
-68.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.0/ 100

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

Comparables

Properties near 5172 Nestling Grove

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.