3034 Runcorn Row, Mississauga

$1,049,000
3034 Runcorn Row

$1,049,000

New
3d
Detached2-Storey

3034 Runcorn Row, Mississauga

Total Monthly Obligation $5,085

Beds
6
Baths
4
Park
2
Sqft
1100-1500
DOM
3d
Score
16
Yield
3.9%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-W14098814
Beds-6
Bathrooms-4
Size-1100-1500 sqft
Lot Size-30.66 × 129.99 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,748 (2025)
Parking-3 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Electric)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Meadowvale
Title-Residential Freehold

No agent assigned

Welcome to 3034 Runcorn Row, a fully renovated home on a pool-sized lot in one of Meadowvale's most sought-after neighbourhoods. You can walk to top-rated schools, Meadowvale Town Centre and places of worship. Outside, there's a new stamped concrete driveway with a concrete walkway leading to the backyard, a new automatic garage door, a modern front entry door and newer windows. Inside, the home has been renovated from top to bottom, with a custom-built kitchen, renovated washrooms, hardwood flooring throughout, a new staircase, an elegant chandelier and Legrand roller shades on every window. The primary bedroom has its own ensuite. The professionally finished 1-bedroom legal basement apartment was completed by JN Group and has its own laundry, so the home has two separate laundries. That makes it a good fit for extended family or rental income. JN Group provides a 1-year written warranty on its renovation work, and the full warranty details will be provided separately by JN Group. This is a move-in-ready home with much more to see.

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

Closing Costs

Mortgage Amount
$839,200
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,755

Total Monthly Obligation

$5,085/mo
Mortgage $4,231
Monthly Loss $3,972
Principal$1,113
Interest$3,118
Property Tax$479
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.1/ 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
$41,400/yr
NOI
$27,012/yr
Net Cash Flow
-$1,980/mo
Cash Margin
-57.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.6/ 100

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

Comparables

Properties near 3034 Runcorn Row

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.