4782 James Austin Drive, Mississauga

$928,000
4782 James Austin Drive

$928,000

New
9d
Att/Row/Townhouse2-Storey

4782 James Austin Drive, Mississauga

Total Monthly Obligation $4,627

Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
9d
Score
17
Yield
4.4%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Att/Row/Townhouse
MLS® Number-W14030840
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-24.6 × 126.61 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$6,103.12 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Hurontario
Title-Residential Freehold

No agent assigned

Stunning, Upgraded Large Freehold Townhouse with No Maintenance Fees , Immaculate Rare Large 4 Bedrooms + 4 Bathrooms 1836 square feet on Two Floors, & Additional Square Footage Lower Level Fully Finished Large Basement, Modern Freehold Townhouse with NO Road Fees or Maintenance Fees, in a Prime Location in the Heart of Mississauga, Near Highway 10 & Eglinton Avenue. Upgraded with Hardwood Floors on the main & 2nd floors, with Upgraded Crown Moldings. Large & Spacious Living & family rooms, with a large Dining Room. & a Breakfast area, where you can walk out to your own Private deck for relaxation & spending time with family and friends. Walk out to a fully fenced back yard, includes a Shed for Storage & plenty of extra storage under the deck. Upgraded Modern Open Concept Kitchen, with Upgraded S/S Appliances, Granite Countertops, Undermount sink. Upgraded Bathroom countertops and toilets, Front door & some windows changed & upgraded in 2023, Roof replaced in 2020, Furnace replaced in 2022. Four Large Spacious Functional Bedrooms on the Second floor with upgraded Hardwood flooring, walk into the large spacious primary bedroom, with A Large Walk in Closet, 5 piece Ensuite Bath, plus three additional good sized bedrooms for your family or guests, & another 4 Piece Bathroom for use on the 2nd floor. Spacious & upgraded Basement with Laminate Flooring, Pot Lights, recreation center with projector & screen, & a Cold Cellar, & a spacious Laundry room with a washer & Dryer & Sink. A Family Friendly Quiet Neighborhood, with no houses towards the back of the house for extra privacy. Three Parking spaces, one inside the garage & two parking spaces on the driveway. Prime Location walk to Public transit, Schools, Parks, Future LRT Large Plazas, Supermarket, Shoppers, Swiss Chalet, Harvey's, coffee shops, restaurants cafes, LCBO,, Dentists, Rabba, LCBO, Minutes Drive to 403/QEW/401/407/427, GO Train, GO Buses, Square One Mall, YMCA, City Hall, Theaters, Celebration Square+

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

Closing Costs

Mortgage Amount
$742,400
Land Transfer Taxes$15,035
Legal Fees (Est.)
$
Total cash required for closing$202,135

Total Monthly Obligation

$4,627/mo
Mortgage $3,743
Monthly Loss $3,642
Principal$985
Interest$2,758
Property Tax$509
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%23
10-Year IRR
9.1%
Returns Index
13.0/ 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
$40,440/yr
NOI
$25,793/yr
Net Cash Flow
-$1,594/mo
Cash Margin
-47.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
19.0/ 100

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

Comparables

Properties near 4782 James Austin 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.