3932 Rushton Crescent, Mississauga

$1,050,000
3932 Rushton Crescent

$1,050,000

New
3d
Detached2-Storey

3932 Rushton Crescent, Mississauga

Total Monthly Obligation $5,128

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
3d
Score
18
Yield
4.5%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-W14097594
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-32.36 × 119.56 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,213.53 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Erin Mills
Title-Residential Freehold

No agent assigned

LOCATION LOCATION LOCATION! Welcome to 3932 Rushton Crescent, a beautifully maintained 3-bedroom, 2.5-bathroom residence offering comfort and style. The home features a main-floor kitchen with a dine-in space, and two living areas. Enjoy renovated bathrooms, brand-new appliances, and brand-new zebra blinds installed throughout, creating a fresh and inviting living experience. The functional layout offers bright, spacious principal rooms ideal for both relaxing and entertaining. Parking is plentiful with a large 2-car garage and 2 additional driveway spaces. Located in a quiet, family-friendly neighbourhood with convenient access to schools, major highways, and an abundance of shopping, this home offers exceptional everyday convenience. Perfect for investors who are looking for solid ROI or families seeking a well-kept home with lots of potential in a prime location.

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$5,128/mo
Mortgage $4,235
Monthly Loss $4,014
Principal$1,115
Interest$3,121
Property Tax$518
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%29
10-Year IRR
9.9%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$47,700/yr
NOI
$32,216/yr
Net Cash Flow
-$1,551/mo
Cash Margin
-39.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.3/ 100

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

Comparables

Properties near 3932 Rushton 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.