31- 200 Malta Avenue, Brampton
Brampton
$799,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE PRG REAL ESTATE
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
136
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,900/mo
Estimated from market price-to-rent ratios
Remarks
Contemporary Townhouse Close to Shoppers World & Sheridan College! Vibrant, fashionable, and ready to move in! Nine-foot ceilings, quartz countertops, stainless steel appliances, high-end laminate floors, and a private rooftop terrace with a gas connection for barbecues are all features of this modern home. Modern finishes throughout, a sleek wood staircase, and underground parking. Ideally situated with quick access to all local facilities, transit, and roads.
MississaugaInvestor.ca
31- 200 Malta Avenue
Condo Townhouse · 4bd/3ba · ~1,700 sqft
$799,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.99%
Monthly Cash Flow
-$2,357/mo
Estimated Rent
$2,900/mo
Cash-on-Cash
-16.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,900 |
| Mortgage | −$3,682 |
| Property Tax | −$753 |
| Insurance | −$225 |
| Condo Fee | −$452 |
| Vacancy (5%) | −$145 |
| Cash Flow | -$2,357/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,800 |
| Vacancy (5%) | −$1,740 |
| Property Tax | −$9,040 |
| Insurance | −$2,700 |
| Condo Fee | −$5,424 |
| Annual NOI | $15,896 |
| Cap Rate | 1.99% |
Cash Required to Close
| Down Payment (20%) | $159,999.8 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,474.8 |
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.