1829 Samuelson Circle, Mississauga

$1,149,000
1829 Samuelson Circle

$1,149,000

New
7d
Detached2-Storey

1829 Samuelson Circle, Mississauga

Total Monthly Obligation $5,604

Beds
4
Baths
5
Park
2
Sqft
1500-2000
DOM
7d
Score
16
Yield
4.0%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W14086248
Beds-4
Bathrooms-5
Size-1500-2000 sqft
Lot Size-41.99 × 89.9 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,136.63 (2026)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX OPTIMUM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Meadowvale Village
Title-Residential Freehold

No agent assigned

Welcome to this beautifully upgraded detached home in the desirable Meadowvale Village community of Mississauga, offering, 3+1 bedrooms, a finished basement, and double-car garage. Thoughtfully updated throughout, this home features smooth ceilings and engineered hardwood flooring on the upper level completed in 2023. New oak stairs. The primary ensuite has been beautifully renovated with a separate shower, freestanding tub, and Eco bidet, complemented by a renovated shared bathroom, an additional upper-level bathroom with shower, and an updated powder room. Major improvements include all-new triple-pane windows and a new patio door (2025), waterproofing (2025), attic and garage insulation (2025), and exterior stamped concrete with fresh front lawn sod (2026). The home is further enhanced with smart lighting and a Google 4th Gen Learning Thermostat. The kitchen and laundry areas include quality appliances such as an LG stainless steel refrigerator, brand new range and hood, Bosch 800 Series dishwasher, and LG stainless steel washer and dryer. The finished basement provides additional versatile living space, while the breakfast area offers a walkout to the patio overlooking the backyard with no neighbours in the back. Conveniently located close to parks, schools, public transit, green space, and everyday amenities, this extensively improved home combines comfort, efficiency, and modern style in a highly sought-after Mississauga neighbourhood.

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,604/mo
Mortgage $4,635
Monthly Loss $4,385
Principal$1,220
Interest$3,415
Property Tax$595
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.6/ 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
$46,452/yr
NOI
$30,170/yr
Net Cash Flow
-$2,121/mo
Cash Margin
-54.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.8/ 100

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

Comparables

Properties near 1829 Samuelson Circle

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.