3163 Barwell Road, Mississauga

$1,399,999
3163 Barwell Road

$1,399,999

New
22d
Detached2-Storey

3163 Barwell Road, Mississauga

Total Monthly Obligation $6,642

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
22d
Score
16
Yield
3.8%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-W13851816
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-40.09 × 119.95 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$7,441.24 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession--
Neighbourhood-Erin Mills
Title-Residential Freehold

No agent assigned

Bright and spacious family home nestled into a quiet Erin Mills neighborhood while simultaneously being minutes from major highways, multiple shops, restaurants, schools and parks. Over 2000 square feet above ground starts with a grand foyer leading to a large living/ family room with stunning wood fireplace. Eat in Kitchen with stainless steel appliances including a gas stove, connects to a separate dining room on one side and walkout to the large deck and stone patio features in the backyard. The main floor also boasts a mud room with separate entrance and updated 2-piece bathroom. Large Primary bedroom with walk in closet and Brand New 3-piece ensuite and 3 other large bedrooms with closets and a recently renovated 4-piece bathroom finish the second floor. The basement built by Brian Baeulmer and featured on "Leave it to Bryan" holds a large recreational room with built-in projector, screen and speakers, a music/ entertainment room and a large unfinished storage/ utility room. The insulated and heated double wide garage is a dream for someone who needs a workshop. Features a 10,0001b lift, 60amp panel, and every accessory and work bench you would need to keep your hobbies alive. New roof in 2025 and gutters in 2024. This beautifully maintained 4 Bedroom 2.5 Bathrooms home is Move in Ready!

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

Closing Costs

Mortgage Amount
$1,119,999
Land Transfer Taxes$24,475
Legal Fees (Est.)
$
Total cash required for closing$305,975

Total Monthly Obligation

$6,642/mo
Mortgage $5,647
Monthly Loss $5,156
Principal$1,486
Interest$4,161
Property Tax$620
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 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
$52,548/yr
NOI
$35,352/yr
Net Cash Flow
-$2,701/mo
Cash Margin
-61.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.3/ 100

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

Comparables

Properties near 3163 Barwell Road

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.