3379 fellmore Drive W, Mississauga

$799,999
3379 fellmore Drive W

$799,999

New
4d
Semi-Detached Bungalow-Raised

3379 fellmore Drive W, Mississauga

Total Monthly Obligation $4,102

HausQ Valuation Report
Beds
6
Baths
2
Park
5
Sqft
1100-1500
DOM
4d
Score
19
Yield
5.2%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.1%
Property Type-Semi-Detached
MLS® Number-W14093452
Beds-6
Bathrooms-2
Size-1100-1500 sqft
Lot Size-30.04 × 127.19 ft
Listed on site-Oct 19, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$6,005.22 (2026)
Parking-5 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REAL XPERTS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-90 days closing
Neighbourhood-Erindale
Title-Residential Freehold

No agent assigned

Great Opportunity To Own A Semi Detached Bungalow With A Big Lot 30 X 127 Feet In The Prime Area Of Erindale. Main Floor Boasts An Open Concept Living/ Dining Rooms, 3 Bedrooms & 2 Full Washroom. It Includes A Separate 3 Bedrooms and 2 full bathrooms Basement Apartment With A Very Bright Family Room With Big Windows. the rental income 5000/month now . 5 parkings spaces, watertankless owned , basement fully renovated 2023

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,102/mo
Mortgage $3,227
Monthly Loss $3,253
Principal$849
Interest$2,378
Property Tax$500
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$41,208/yr
NOI
$26,582/yr
Net Cash Flow
-$1,012/mo
Cash Margin
-29.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.699
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.6/ 100

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

Comparables

Properties near 3379 fellmore Drive W

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.