612- 225 Malta Avenue, Brampton
Brampton
$515,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
124
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,950/mo
Estimated from market price-to-rent ratios
Remarks
2 Bedroom Condo near Shopper's World. Only ONE YEAR old. One of the best locations in Brampton, Close to all the amenities, Main Intersection is Steeles Ave West and Hurontario St. 2 minutes walk to Sheridan College. Easy access to Hwy 410 / Hwy 401 / Hwy 407- Bright & Spacious.Beautiful Kitchen with stainless steel appliances. Ensuite Laundry. Laminate floor all over. 24hour security. Partyroom, Gym, Kids Playroom, Guest Suites in the Condo Building. Close to all the amenities. Just opposite to Bus terminal.
MississaugaInvestor.ca
612- 225 Malta Avenue
Condo Apartment · 2bd/1ba · ~750 sqft
$515,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.27%
Monthly Cash Flow
-$1,825/mo
Estimated Rent
$1,950/mo
Cash-on-Cash
-19.42%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,950 |
| Mortgage | −$2,370 |
| Property Tax | −$485 |
| Insurance | −$225 |
| Condo Fee | −$597 |
| Vacancy (5%) | −$98 |
| Cash Flow | -$1,825/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$23,400 |
| Vacancy (5%) | −$1,170 |
| Property Tax | −$5,820 |
| Insurance | −$2,700 |
| Condo Fee | −$7,164 |
| Annual NOI | $6,546 |
| Cap Rate | 1.27% |
Cash Required to Close
| Down Payment (20%) | $103,000 |
| Ontario Land Transfer Tax | $6,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $112,775 |
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.