15 Lunar Crescent 82, Mississauga

$869,000
15 Lunar Crescent 82

$869,000

New
21d
Condo Townhouse3-Storey

15 Lunar Crescent 82, Mississauga

Total Monthly Obligation $4,508

Beds
3
Baths
2
Park
2
Sqft
1400-1599
DOM
21d
Score
17
Yield
4.7%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Townhouse
MLS® Number-W13853348
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 2, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$5,314.06 (2025)
Maintenance-$359.68/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE CERTIFIED REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-TBA
Neighbourhood-Streetsville
Title-Residential Condo & Other

No agent assigned

Stunning 3-bedroom executive stone & brick townhouse in desirable Streetsville! Approx. 1,594 sq. ft. of upgraded living space featuring a gourmet kitchen with stone countertops, waterfall island, stainless steel appliances, breakfast bar & pantry, open-concept great room with 9' ceilings, crown moulding and hardwood floors. Spacious primary bedroom with walk-in closet and private balcony. Luxurious 5-piece bath, second-floor laundry, LED pot lights, oak staircase, two skylights and tankless hot water. Secure underground parking with direct access, plus unique stacked 2-car lift. Private 24' x 12' rooftop terrace and low-maintenance fees. Walk to Downtown Streetsville, GO Station, schools, parks, shops & restaurants. Easy Hwy 403 access. Exceptional home in a prime location!

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

Closing Costs

Mortgage Amount
$695,200
Land Transfer Taxes$13,855
Legal Fees (Est.)
$
Total cash required for closing$189,155

Total Monthly Obligation

$4,508/mo
Mortgage $3,505
Monthly Loss $3,585
Principal$922
Interest$2,583
Property Tax$443
Condo Fees$360
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.3%25
10-Year IRR
9.3%
Returns Index
13.6/ 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
$40,716/yr
NOI
$24,614/yr
Net Cash Flow
-$1,454/mo
Cash Margin
-42.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.4/ 100

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

Comparables

Properties near 15 Lunar Crescent 82

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.