332 Waterhouse Crescent N, Mississauga

$1,174,990
332 Waterhouse Crescent N

$1,174,990

New
9d
Semi-Detached 3-Storey

332 Waterhouse Crescent N, Mississauga

Total Monthly Obligation $5,115

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
2000-2500
DOM
9d
Score
17
Yield
3.7%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Semi-Detached
MLS® Number-W14032326
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-28 × 110 ft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Semi-Detached
Age-New
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARLOWE REALTY CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-North
Exterior-Brick
Roof-Fibreglass Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Fall 2027
Neighbourhood-Meadowvale Village
Title-Residential Freehold

No agent assigned

Welcome To Meadowvale Brooks By Camcos Living! Discover The Tidal, A Beautifully Designed 3-Storey Semi-Detached Home Offering Approximately 2,115 Sq.Ft. Of Thoughtfully Planned Living Space. This Spacious 3-Bedroom, 2.5-Bath Home Features An Open-Concept Main Level, Generous Principal Rooms, A Functional Multi-Level Layout & A Convenient Single-Car Garage. Enjoy Contemporary Finishes, Quality Craftsmanship & A Home Designed For Modern Family Living. Ideally Located In A Growing Community With Convenient Access To Everyday Amenities, Schools, Parks, Transportation & Major Commuter Routes. A Wonderful Opportunity To Own A Brand-New Home By Camcos Living In Meadowvale Brooks.**List price includes HST and assumes purchaser qualifies for and assigning the federal and Ontario new housing rebate to vendor on closing if rebate is unavailable or reduced price adjust see APS for full terms.

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

Closing Costs

Mortgage Amount
$939,992
Land Transfer Taxes$19,975
Legal Fees (Est.)
$
Total cash required for closing$256,473

Total Monthly Obligation

$5,115/mo
Mortgage $4,740
Monthly Loss $3,867
Principal$1,247
Interest$3,492
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.6%27
10-Year IRR
9.4%
Returns Index
14.6/ 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
$43,680/yr
NOI
$34,812/yr
Net Cash Flow
-$1,839/mo
Cash Margin
-50.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.2/ 100

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

Comparables

Properties near 332 Waterhouse Crescent N

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.