5103 Silverwater Mill Crescent, Mississauga

$1,429,000
5103 Silverwater Mill Crescent

$1,429,000

New
15d
Detached2-Storey

5103 Silverwater Mill Crescent, Mississauga

Total Monthly Obligation $6,866

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
15d
Score
16
Yield
4.0%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W13879536
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-32.94 × 108.73 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,721 (2025)
Parking-4 - Attached
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-KINGSWAY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Other
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-East Credit
Title-Residential Freehold

No agent assigned

Nestled in the heart of Mississauga on a rare, premium pie-shaped lot, this stunning fully upgraded 4+2 bedroom, 4-bath detached home features a massive backyard, stamped concrete front patio, and a finished basement apartment with a separate side entrance perfect for rental income or multigenerational living. The main floor boasts an elegant open-concept layout with tray ceilings, pot lights, hardwood floors, and a cozy double-sided gas fireplace connecting the family and breakfast areas. A bespoke white kitchen showcases quartz countertops, built-in stainless steel appliances, a stylish backsplash, and an oversized island with an extended breakfast bar. Upstairs, the luxurious primary suite offers a spa-like ensuite with a soaker tub and a huge walk-in closet, while additional bedrooms provide ample space, natural light, and vaulted ceilings. With seamless indoor/outdoor flow to an interlocked, fully fenced yard ideal for entertaining, this move-in-ready home is a rare blend of comfort, style, and functionality perfect for modern family living.

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

Closing Costs

Mortgage Amount
$1,143,200
Land Transfer Taxes$25,055
Legal Fees (Est.)
$
Total cash required for closing$312,355

Total Monthly Obligation

$6,866/mo
Mortgage $5,764
Monthly Loss $5,349
Principal$1,517
Interest$4,247
Property Tax$727
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%21
10-Year IRR
8.7%
Returns Index
12.0/ 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
$57,204/yr
NOI
$38,263/yr
Net Cash Flow
-$2,576/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
1.4 mo22
Risk Index
15.3/ 100

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

Comparables

Properties near 5103 Silverwater Mill Crescent

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.