3489 Beau Rivage Crescent, Mississauga

$1,099,000
3489 Beau Rivage Crescent

$1,099,000

New
2d
Detached2-Storey

3489 Beau Rivage Crescent, Mississauga

Total Monthly Obligation $5,345

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
2d
Score
17
Yield
4.3%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-W14104180
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-7.19 × 32.56 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,440.37 (2026)
Parking-5 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 TITANS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60 Days TBA
Neighbourhood-Erin Mills
Title-Residential Freehold

No agent assigned

Beautiful Treed Lot In Highly Sought After Neighborhood In Erin Mills Mississauga, This Detached Carpet Free Home features 3 Good size bedroom on the Upper floor with Mirrored Closets in the 2nd and 3rd bedrooms. The main floor features a Formal Dining room an open kitchen with Quartz counter , Backsplash , double sink overlooking the Family room with Brick Fireplace and a walk out to the backyard , A nice Cozy Living room Completes this Floor. The Basement with In-law Potential Features an Open Rec room with a 4-Pce Ensuite and a good size bedroom suitable for Guests or used as a Nanny Suite. No side walk to shovel and 4 parking Spaces. Walk out to Cozy Backyard with Concrete Patio and Lots of Parennials this home is Close to Schools , Shopping , Major Box Stores and Restaurants with just a short walk to the Dundas Street Strip. Minutes to HWY 401/ 403/ 407 and QEW! Show and Sell .

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,345/mo
Mortgage $4,433
Monthly Loss $4,178
Principal$1,167
Interest$3,267
Property Tax$537
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%25
10-Year IRR
9.2%
Returns Index
13.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$46,800/yr
NOI
$31,180/yr
Net Cash Flow
-$1,835/mo
Cash Margin
-47.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.5/ 100

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

Comparables

Properties near 3489 Beau Rivage 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.