5350 Bushelgrove Circle, Mississauga

$999,950
5350 Bushelgrove Circle

$999,950

New
24d
Att/Row/Townhouse2-Storey

5350 Bushelgrove Circle, Mississauga

Total Monthly Obligation $4,886

Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
24d
Score
17
Yield
4.1%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Att/Row/Townhouse
MLS® Number-W13841880
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-26.32 × 116.42 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$5,728 (2025)
Parking-3 - Built-In
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Central Erin Mills
Title-Residential Freehold

No agent assigned

Prime Erin mills location, quality-built by Daniels townhomes! A very private setting end unit Freehold townhome at a pie shape lot , like a semi-detached home. Situated on a quiet circle neighborhood. This immaculate sunny home, spacious, and comfy layout with a large side and backyard. The main features a large family room, and a kitchen with a breakfast overlooking the backyard and living room. The large primary bedroom with beautiful enringing flooring and a walk-in closet, and a 4-piece ensuite bathroom. The two additional bedrooms are generously sized, with 2nd washroom serving them (all flooring in the main and 2nd floor are quality engineering flooring). The almost finished basement includes above-grade windows, pot lights, and 2 generously sized room ( it is easy work to open separate basement entrance). Garage access directly to the main floor. Enjoy your quit time on the large front porch. This home is almost walking distance from top-ranked John Fraser and St. Aloysius Gonzaga schools. You'll be just minutes from the Community Centre, Erin Mills Town Centre, and a wide variety of vibrant community activity, endless shopping and dining options, Credit Valley Hospital, medical facilities, parks, sports fields close by. Easy commuting with a nearby Go Bus Terminal and quick access to Highways 403, 407, 401, and the QEW. Experience excellent combination of Comfort, Elegance, and Convenience top.

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

Closing Costs

Mortgage Amount
$799,960
Land Transfer Taxes$16,474
Legal Fees (Est.)
$
Total cash required for closing$217,964

Total Monthly Obligation

$4,886/mo
Mortgage $4,034
Monthly Loss $3,824
Principal$1,061
Interest$2,972
Property Tax$477
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.2/ 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
$41,280/yr
NOI
$26,924/yr
Net Cash Flow
-$1,790/mo
Cash Margin
-52.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.2/ 100

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

Comparables

Properties near 5350 Bushelgrove Circle

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.