5165 Rayana Ridge, Mississauga

$1,399,000
5165 Rayana Ridge

$1,399,000

New
8d
Detached2-Storey

5165 Rayana Ridge, Mississauga

Total Monthly Obligation $6,688

HausQ Valuation Report
Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
8d
Score
15
Yield
3.7%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-W14083706
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-32.22 × 109.81 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,039.59 (2026)
Parking-4 - Built-In
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Churchill Meadows
Title-Residential Freehold

No agent assigned

Welcome to 5165 Rayana Ridge, nestled in one of Mississauga's most prestigious, desirable, and family-oriented neighbourhoods. This stunning, freshly painted detached home offers 4+1 BEDROOMS, 5 WASHROOMS, APPROXIMATELY 2,200 SQ. FT. OF LIVING SPACE ABOVE GRADE, PLUS A FULLY FINISHED BASEMENT, WITH THE POTENTIAL FOR TWO SEPARATE DWELLING UNITS, subject to municipal approvals and applicable regulations. Featuring an impressive list of upgrades, including new flooring on the main level and basement, along with new light fixtures throughout. The beautifully designed basement features its own kitchen and modern washroom, with the potential to create a separate entrance and generate additional rental income. Ideal for extended family, in-law accommodation, or future investment opportunities. Conveniently located close to schools, parks, public transit, shopping, major highways, and a wide range of amenities. Beautifully updated and thoughtfully designed, this exceptional home offers the perfect blend of style, comfort, convenience, and investment potential. Truly a wonderful place to call home-don't miss it!

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

Closing Costs

Mortgage Amount
$1,119,200
Land Transfer Taxes$24,455
Legal Fees (Est.)
$
Total cash required for closing$305,755

Total Monthly Obligation

$6,688/mo
Mortgage $5,643
Monthly Loss $5,203
Principal$1,485
Interest$4,158
Property Tax$670
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$51,372/yr
NOI
$33,695/yr
Net Cash Flow
-$2,835/mo
Cash Margin
-66.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.1/ 100

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

Comparables

Properties near 5165 Rayana Ridge

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.