
2113- 6 Dayspring Circle, Brampton
Brampton
$475,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by INTERNATIONAL REALTY FIRM, INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
103
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this spacious ground-floor stacked townhouse, a rare find that perfectly blends convenience and versatility for first-time buyers, seniors, or savvy investors. The interior features a bright, open-concept layout including two generous bedrooms and a massive den that easily functions as a third bedroom or a quiet home office. This suite is thoughtfully designed with two full bathrooms, ensuring comfort and privacy for all residents. You will love the updated kitchen, which shines with brand-new countertops and modern cabinetry, while the comfortable primary suite offers its own walk-in closet and dedicated ensuite. This unique unit boasts the significant advantage of two separate entrances, providing effortless accessibility and a practical "walk-out" lifestyle that is ideal for pet owners. Step outside to your private sundeck, a perfect spot for lounging or enjoying a BBQ. This home includes one secure underground parking space and is situated in a high-demand, family-friendly location just a few minutes from premier shopping like Costco, as well as essential hospital and community center facilities. This area is an educational hub, located within walking distance or a short drive to Humber College, along with several elementary and high schools nearby. With Pearson International Airport just minutes away and excellent public transportation available nearby-including multiple bus routes and quick access to major highways-the location is truly unbeatable for students and working professionals alike. The sellers are motivated and offering a flexible closing. Experience the perfect balance of space, comfort, and low-maintenance living in this must-see property.
MississaugaInvestor.ca
2113- 6 Dayspring Circle
Condo Townhouse · 3bd/2ba · ~950 sqft
$475,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.98%
Monthly Cash Flow
-$1,403/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-16.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,186 |
| Property Tax | −$447 |
| Insurance | −$225 |
| Condo Fee | −$682 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,403/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$5,368 |
| Insurance | −$2,700 |
| Condo Fee | −$8,184 |
| Annual NOI | $9,398 |
| Cap Rate | 1.98% |
Cash Required to Close
| Down Payment (20%) | $95,000 |
| Ontario Land Transfer Tax | $5,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $103,975 |
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.