5732 Bell Harbour Drive, Mississauga

$1,150,000
5732 Bell Harbour Drive

$1,150,000

New
9d
Detached2-Storey

5732 Bell Harbour Drive, Mississauga

Total Monthly Obligation $5,575

Beds
3
Baths
4
Park
4
Sqft
1100-1500
DOM
9d
Score
16
Yield
3.7%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-W14032560
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-36.09 × 112.37 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,734.1 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Central Erin Mills
Title-Residential Freehold

No agent assigned

Ideally located in a desirable neighbourhood in Central Erin Mills, this home sits within the top-rated John Fraser & Gonzaga school district, just steps from Castlebridge Park and within walking distance of Castlebridge Public School. Adding to the convenience, Erin Mills Town Centre, the Village of Streetsville, Credit Valley Hospital, GO Transit, Cineplex, major highways & everyday amenities are all just minutes away, keeping daily routines and weekend plans within easy reach. A glass-enclosed front porch (2024) welcomes you into a bright, inviting layout designed for easy everyday living. The sun-filled living room features a large window and pot lights (2025), flowing into the dining area with space for everyday meals and gathering with family and friends. Continue into the kitchen, offering generous cabinetry, ample counter space and newer appliances, with plenty of room for meal prep and a walkout to the backyard. Step onto the deck and into a fully fenced yard framed by mature trees and greenery, creating a private setting with room for dining, summer BBQs, gardening, play or simply enjoying the outdoors, plus a garden shed for convenient storage. Upstairs, the primary bedroom offers his & hers closets and a private 4-pc ensuite. Two additional spacious bedrooms provide flexibility for growing families, overnight guests, a nursery or home office, while an updated bathroom (2025) completes the upper level. The finished basement extends the living space with a spacious, versatile recreation area centered around a fireplace, perfect for movie nights, a playroom or home gym, with updated flooring & stairs (2024), plus an additional bathroom and dedicated laundry area. With everyday conveniences close by and flexible spaces to enjoy inside & out, this is a wonderful place to settle in and feel at home for years to come. Don't miss out on this incredible opportunity!

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

Closing Costs

Mortgage Amount
$920,000
Land Transfer Taxes$19,475
Legal Fees (Est.)
$
Total cash required for closing$250,975

Total Monthly Obligation

$5,575/mo
Mortgage $4,639
Monthly Loss $4,354
Principal$1,221
Interest$3,418
Property Tax$561
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.4/ 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
$42,600/yr
NOI
$27,106/yr
Net Cash Flow
-$2,380/mo
Cash Margin
-67.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.5/ 100

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

Comparables

Properties near 5732 Bell Harbour 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.