
101 Denison Avenue, Brampton
Brampton
$747,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
2
Bathrooms
3
Days on Market
76
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Rare find! This beautifully maintained detached bungalow is much larger than it appears from the street, offering approximately 1,222 sq ft of living space ( as per MPAC ) thanks to a well-designed rear addition ( 2010 ). The addition creates two generous bedrooms, both with walkouts to a large sun-filled deck overlooking a beautifully landscaped backyard with perennial gardens. Picturesque tree-lined street in a desirable Brampton neighborhood. Walking distance to downtown Brampton which offers shopping, dining, theatre, library, seasonal farmer market, winter ice-skating. 750 m to Go Train Station (Brampton Innovation District), 35 min by Go Train to downtown Toronto. This charming home features spacious living and dining areas, a warm and inviting living room with gas fireplace, and a rear addition offering 2 generous bedrooms. Finished rec room in the basement, plus abundant unfinished space with potential for storage, workshop, or future use. Brand new tankless water heater. Convenient side entrance with access to both main floor and basement. A wonderful opportunity for downsizers, first-time buyers, or those seeking a peaceful setting step from Chris Gibson Park (biking, walking, sport grounds, leash-free dog park) and The Chris Gibson Recreation Centre (reconstruction, estimated project completion of Q4 2026.). Pharmacy, Food Basics, Tim Hortons: 650 m; Chalo Fresh Co: 2.1 km; Walk-in medical clinic: 2.3 km; Metro: 3.1 km; Canadian Tire: 3.2 km; Rona+: 6.8 km; Highway 410: 4.3 km
MississaugaInvestor.ca
101 Denison Avenue
Detached · 2bd/3ba · ~1,300 sqft
$747,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.68%
Monthly Cash Flow
-$1,769/mo
Estimated Rent
$3,390/mo
Cash-on-Cash
-12.96%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,390 |
| Mortgage | −$3,438 |
| Property Tax | −$703 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$623 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$1,769/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,680 |
| Vacancy (5%) | −$2,034 |
| Property Tax | −$8,441 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,470 |
| Annual NOI | $20,035 |
| Cap Rate | 2.68% |
Cash Required to Close
| Down Payment (20%) | $149,400 |
| Ontario Land Transfer Tax | $11,415 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $163,815 |
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.