3603 Kelso Crescent, Mississauga

$1,339,000
3603 Kelso Crescent

$1,339,000

New
8d
Detached2-Storey

3603 Kelso Crescent, Mississauga

Total Monthly Obligation $6,481

Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
8d
Score
17
Yield
4.2%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-W14089468
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-45.66 × 116.85 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,463.87 (2026)
Parking-4 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-KINGSWAY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Erin Mills
Title-Residential Freehold

No agent assigned

RARE GROUND-LEVEL WALK-OUT BASEMENT! This 4+2 bed, 3.5-bath detached home with a 2-car garage situated on a quiet, exclusive crescent beside Tom Chater Memorial Park. The house has been completely renovated from top to bottom. Main & 2nd levels feature new hardwood floors, new hardwood stairs with wrought iron railings, and a new modern kitchen with quartz countertops. Carpet-free and Freshly Painted throughout. Walk out from the family room and breakfast area to multi-tiered decks overlooking a private yard. Spacious primary bedroom offers a sitting area, walk-in closet, and a newly renovated ensuite bath.Finished lower level flooded with natural light, featuring a private entrance, 2 bright bedrooms, kitchenette, 3pc bath, new vinyl flooring, and its own SEPARATE 2ND LAUNDRY-ideal for an in-law suite or potential rental helper! New Driveway and an interlock walkway, Entrance From Garage To House. Prime location close to top schools, parks, shopping, transit, hospital, and Hwy 403/QEW. Motivated Seller! Priced for a quick sale!

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

Closing Costs

Mortgage Amount
$1,071,200
Land Transfer Taxes$23,255
Legal Fees (Est.)
$
Total cash required for closing$292,555

Total Monthly Obligation

$6,481/mo
Mortgage $5,401
Monthly Loss $5,060
Principal$1,421
Interest$3,980
Property Tax$705
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.6/ 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
$56,772/yr
NOI
$38,131/yr
Net Cash Flow
-$2,224/mo
Cash Margin
-47.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.9/ 100

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

Comparables

Properties near 3603 Kelso 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.