
156 Brammar Street, Newmarket
Newmarket
$1,139,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SMART SOLD REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
4
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully well maintained home in the highly desirable Glenway Estates community, offering elegant modern finishes and exceptional pride of ownership on a premium 50-ft lot with no sidewalk and parking for 6 vehicles* Designed for comfortable family living, the functional open-concept layout features hardwood flooring, smooth ceilings, pot lights, and skylights that fill the home with natural light* The spacious family room with a cozy fireplace walks out to a deck overlooking the semi-private backyard-perfect for entertaining and relaxing* The bright eat-in kitchen overlooks the backyard and features granite countertops and backsplash, a cooktop, built-in oven, ample cabinetry, and a spacious breakfast area ideal for everyday family living* The oversized primary bedroom retreat boasts a luxurious 5-piece ensuite with marble flooring, glass shower, soaker tub, and double vanity* The finished walk-out basement offers high ceilings, large windows, pot lights, an electric fireplace, a 3-piece bath, and outstanding potential for a future one-bedroom apartment with an estimated rental income of up to $1,800/month* Recent updates include: Fresh Paint, LG fridge (2023), LG dishwasher (2024), LG washer (2024), new blinds (2024), owned water softener (2023), sump pump (2023), front interlock (2023), fresh paint (2022), and furnace & A/C (2018)* Ideally located just minutes from Ray Twinney Recreation Complex, high demand Brightpath Day Care, Upper Canada Mall, GO Station, Yonge Street, parks, schools, shopping, transit, and all essential amenities* A rare opportunity to own a move-in-ready home in one of Newmarket's most sought-after neighborhoods!
MississaugaInvestor.ca
156 Brammar Street
Detached · 3bd/4ba · ~2,250 sqft
$1,139,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.2%
Monthly Cash Flow
-$4,108/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-19.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$5,243 |
| Property Tax | −$778 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$949 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$4,108/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$9,340 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,390 |
| Annual NOI | $13,620 |
| Cap Rate | 1.2% |
Cash Required to Close
| Down Payment (20%) | $227,800 |
| Ontario Land Transfer Tax | $19,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $250,055 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.