301- 65 Via Rosedale N/A, Brampton
Brampton
$334,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by iCloud Realty Ltd.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
1
Bathrooms
1
Days on Market
142
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,450/mo
Estimated from market price-to-rent ratios
Remarks
Prestigious Rosedale Village. Such a great lifestyle in this gated community. The Clubhouse offers games, lawn bowling, pickle ball, a Golf course, exercise equipment, year round swimming, and so much more. The Chamberlain building of Rosedale Village offers a party room with outdoor patio. This unit is a larger one bedroom unit in the building. Features include hardwood flooring in L/R and D/R, ceramics in the kitchen, granite countertop in the kitchen with back splash and under the cupboard lighting. Stainless steel appliances add that modern look to complete the open concept kitchen. There is a small balcony off the living room. Ensuite washer and dryer. Indoor parking spot with locker close by for storage. Such a beautiful condo. Move in ready.
MississaugaInvestor.ca
301- 65 Via Rosedale N/A
Condo Apartment · 1bd/1ba · ~650 sqft
$334,900
Cash-Flow Report · July 31, 2026
Cap Rate
-0.05%
Monthly Cash Flow
-$1,555/mo
Estimated Rent
$1,450/mo
Cash-on-Cash
-25.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,450 |
| Mortgage | −$1,542 |
| Property Tax | −$315 |
| Insurance | −$225 |
| Condo Fee | −$850 |
| Vacancy (5%) | −$73 |
| Cash Flow | -$1,555/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$17,400 |
| Vacancy (5%) | −$870 |
| Property Tax | −$3,784 |
| Insurance | −$2,700 |
| Condo Fee | −$10,200 |
| Annual NOI | $-154 |
| Cap Rate | -0.05% |
Cash Required to Close
| Down Payment (20%) | $66,980 |
| Ontario Land Transfer Tax | $3,499 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $73,479 |
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.