96 Archdekin Drive, Brampton
Brampton
$814,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ACRO GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
4
Days on Market
82
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Turnkey Fully Renovated recently Semi-Detached 2-Unit Dwelling with main unit 3 Bed+2 Full Bath & Legal Basement(2 Bed 2 Full Bath) Apartment in Desirable Brampton! A rare opportunity for families and investors alike - live comfortably while generating excellent rental income. This beautifully upgraded home features hardwood floors, porcelain tiles, pot lights, a modern kitchen with stainless steel appliances, 3 spacious bedrooms, 2 renovated washrooms, separate laundry, new vinyl windows, and new roof shingles (2025). The bright legal 2-bedroom, 2-bath basement apartment with separate laundry offers outstanding mortgage-helper potential or ideal multi-generational living. Conveniently located close to Highways 410/407, Bramalea City Centre, schools, parks, shopping, transit, and places of worship. Move-in ready with style, space, and income potential - this one won't last! The Only of this kind price lowest in Brampton
MississaugaInvestor.ca
96 Archdekin Drive
Semi-Detached · 5bd/4ba · ~900 sqft
$814,900
Cash-Flow Report · August 1, 2026
Cap Rate
3.69%
Monthly Cash Flow
-$1,242/mo
Estimated Rent
$4,400/mo
Cash-on-Cash
-8.34%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,400 |
| Mortgage | −$3,751 |
| Property Tax | −$767 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$679 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$1,242/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,800 |
| Vacancy (5%) | −$2,640 |
| Property Tax | −$9,208 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,149 |
| Annual NOI | $30,103 |
| Cap Rate | 3.69% |
Cash Required to Close
| Down Payment (20%) | $162,980 |
| Ontario Land Transfer Tax | $12,773 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $178,753 |
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.