3328 Riverspray Crescent, Mississauga

$1,590,000
3328 Riverspray Crescent

$1,590,000

New
18d
Detached2-Storey

3328 Riverspray Crescent, Mississauga

Total Monthly Obligation $7,529

Beds
4
Baths
4
Park
3
Sqft
1500-2000
DOM
18d
Score
14
Yield
2.5%
Cash on Cash
-13.1%
Cap Rate
1.8%
5Y IRR
5.4%
10Y IRR
6.7%
Property Type-Detached
MLS® Number-W13862138
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-50.95 × 121.3 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,888.15 (2026)
Parking-5 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-On Ground
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Metal
Foundation-Block
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-Applewood
Title-Residential Freehold

No agent assigned

An Exceptional opportunity to buy a completely renovated charming 2 story house located in prime Mississauga neighborhood. This architectural masterpiece was designed and renovated with attention to detail inside and out. New doors, windows, new electric wires, new engineered hardwood, heated tiled floors in foyer, basement and second floor washrooms. First floor motorized automatic blinds, new outlets, switches, USB outlet plugs. Three + 1 bedrooms, two kitchens, two laundry, four washrooms. Kitchen with Onyx countertop and backsplash, luxurious natural stone. Island, pot lights, double door fridge, cooktop, separate oven and microwave, dishwasher, double sink. Dining- separate room, Livingroom with three way gas fireplace. Four season Sunroom addition with wall unit air conditioner. Prim. bedroom with 5pc Ensuite and W/I Closet, Bedrooms with custom build closets. Incredibly finished waterproofed basement, sump pump, backwater valve. Kitchen, laundry, bedroom with W/I closet, 3pc washroom and huge recreation and sport area. New gas furnace, tankless water heater, 200 Amps. electrical panel, electric car charger. New metal roof, security camera system, New garage door, new aluminium siding, stucco, new soffits, pot lights, gutters. Interlock driveway and backyard patio. Amazing huge and private landscape backyard with BBQ, fire pit area, metal fence. Close to schools, parks, shopping and public transport.

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

Closing Costs

Mortgage Amount
$1,272,000
Land Transfer Taxes$28,275
Legal Fees (Est.)
$
Total cash required for closing$347,775

Total Monthly Obligation

$7,529/mo
Mortgage $6,414
Monthly Loss $5,842
Principal$1,688
Interest$4,726
Property Tax$741
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.9%0
5-Year IRR
3.1%6
10-Year IRR
5.3%
Returns Index
4.5/ 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
$39,840/yr
NOI
$22,468/yr
Net Cash Flow
-$4,541/mo
Cash Margin
-136.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.6/ 100

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

Comparables

Properties near 3328 Riverspray Crescent

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.