907- 12 Laurelcrest Street, Brampton
Brampton
$389,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by BASK REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
95
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this bright and beautifully proportioned two-bedroom condo offers refined urban living in a highly sought-after Brampton location near Queen Street and Highway 410. Designed with comfort and flow in mind, the residence features a sun filled living area with expansive windows, a dedicated dining space ideal for entertaining, and a functional kitchen with ample cabinetry. Two generously sized bedrooms with natural light, complemented by a well appointed four-piece washroom. Neutral finishes throughout create a timeless aesthetic and an inviting atmosphere. Conveniently located close to shopping, transit, parks, and major commuter routes, this residence delivers space, comfort, and everyday elegance in a well-established community.
MississaugaInvestor.ca
907- 12 Laurelcrest Street
Condo Apartment · 2bd/1ba · ~950 sqft
$389,900
Cash-Flow Report · August 3, 2026
Cap Rate
0.41%
Monthly Cash Flow
-$1,663/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-23.39%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,795 |
| Property Tax | −$367 |
| Insurance | −$225 |
| Condo Fee | −$1,033 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,663/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$4,406 |
| Insurance | −$2,700 |
| Condo Fee | −$12,396 |
| Annual NOI | $1,588 |
| Cap Rate | 0.41% |
Cash Required to Close
| Down Payment (20%) | $77,980 |
| Ontario Land Transfer Tax | $4,324 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $85,304 |
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.