2209 Pineneedle Row, Mississauga

$3,149,900
2209 Pineneedle Row

$3,149,900

New
2d
Detached2-Storey

2209 Pineneedle Row, Mississauga

Total Monthly Obligation $14,784

Beds
6
Baths
5
Park
8
Sqft
3500-5000
DOM
2d
Score
14
Yield
3.0%
Cash on Cash
-10.8%
Cap Rate
2.3%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Detached
MLS® Number-W14104718
Beds-6
Bathrooms-5
Size-3500-5000 sqft
Lot Size-110 × 175.81 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$20,439 (2025)
Parking-11 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-East
Exterior-Board & Batten , Brick
Roof-Shingles
Foundation-Concrete, Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Erindale
Title-Residential Freehold

No agent assigned

Designed by David Small & Mello Design Group, this custom home masterpiece blends timeless elegance and innovation in the prestigiousGordon Woods enclave. This executive and premier location offers 7,400+ sq. ft. across three levels, Main floor in-law suite, 5+1 beds, 5-bathsand features soaring cathedral ceilings, bespoke lighting, oak staircase with exposed brick and hardwood floors flowing throughout the mainlevel. Separate service entry to mudroom with walkout to patio and heated saltwater pool. Traditional Palazzetti Italian pizza oven, a three-cargarage, digital automation system, and integrated in-ceiling sound system provide exceptional comfort and control. The kitchen showcasesstate of the art appliances and bespoke wooden cabinetry with soaring cathedral ceilings, oversized island with prep sink, built-in Sub-Zerofridge , WOLF wall oven, Bosch dishwasher and sub-zero wine fridge. Walk out to a private serene backyard with an enclosed Muskoka room.Second level primary bedroom features a two-way fireplace and an oversized 6pc bath with stand-alone jacuzzi tub and walk-in closet. Thesecond and third bedrooms entail custom shelving, bespoke bookcases and reading nook. The lower level offers a large recreation, games room,gym, full bath and 500 bottle wine cellar with KoolR premium cooling system. With the Riverwood Conservancy, scenic Credit River trails,renowned golf courses, shopping, dining & everyday conveniences nearby, this location combines natural beauty with outstanding accessibility.Commuters benefit from quick access to QEW, Along GO Transit & Miway Service connecting throughout the GTA

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

Closing Costs

Mortgage Amount
$2,519,920
Land Transfer Taxes$65,223
Legal Fees (Est.)
$
Total cash required for closing$696,703

Total Monthly Obligation

$14,784/mo
Mortgage $12,706
Monthly Loss $11,441
Principal$3,344
Interest$9,362
Property Tax$1,703
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.0%11
10-Year IRR
6.7%
Returns Index
6.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$96,000/yr
NOI
$61,461/yr
Net Cash Flow
-$7,584/mo
Cash Margin
-94.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo13
Risk Index
11.6/ 100

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

Comparables

Properties near 2209 Pineneedle 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.