4419 Hearthside Drive, Mississauga

$1,099,000
4419 Hearthside Drive

$1,099,000

New
23d
Detached2-Storey

4419 Hearthside Drive, Mississauga

Total Monthly Obligation $5,464

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
23d
Score
19
Yield
5.0%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-W13844628
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-12 × 34 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,865.52 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-UNITED PROFESSIONALS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Hurontario
Title-Residential Freehold

No agent assigned

Enjoy generous living space and everyday convenience in Mississauga's established Hurontario community. This four-bedroom, three-bathroom detached home offers a central location close to schools, neighbourhood parks and public transportation. Enjoy convenient access to Square One's shopping and dining, with Celebration Square and the Living Arts Centre offering entertainment and cultural experiences throughout the year. Nearby green spaces provide opportunities for outdoor recreation, while access to Highway 403 connects you to the wider GTA.Inside, separate living and dining rooms offer plenty of space for gatherings, complemented by a welcoming family room with a floor-to-ceiling brick fireplace. The spacious eat-in kitchen features a breakfast area and a walkout to the patio and lovely private backyard-an inviting setting for outdoor dining, entertaining or simply relaxing. Upstairs, the generous primary bedroom includes a walk-in closet and four-piece ensuite, alongside three additional bedrooms.The finished basement offers a large recreation room with a pool table, providing the perfect setting for games nights and relaxed gatherings with family and friends. An attached double garage completes this spacious home in a convenient, well-connected neighbourhood.

$
$
%
%
$
$
$
(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

$5,464/mo
Mortgage $4,433
Monthly Loss $4,297
Principal$1,167
Interest$3,267
Property Tax$655
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.7%
Returns Index
19.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$54,792/yr
NOI
$36,947/yr
Net Cash Flow
-$1,354/mo
Cash Margin
-29.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
18.3/ 100

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

Comparables

Properties near 4419 Hearthside Drive

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.