41 Town House Crescent, Brampton
Brampton
$497,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE RCR REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
2
Days on Market
72
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
$$$ spent on new renovations. Fantastic value for first-time home buyers and investors. Move-in ready fully renovated 3-bedroom unit with 2 full washrooms. Brand new kitchen, quartz countertops. New hardwood stairs. Walkout to your own fenced backyard. Newly renovated washroom upstairs, and pot lights throughout the house. Finished basement with full washroom. Comes with 2 exclusive parking spots, great location to shopping, schools, Hwy 410. This property is being sold under Power of Sale. There are no warranties expressed or implied regarding any fixtures or structures on the property.
MississaugaInvestor.ca
41 Town House Crescent
Condo Townhouse · 4bd/2ba · ~1,100 sqft
$497,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.78%
Monthly Cash Flow
-$1,137/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-12.54%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$2,288 |
| Property Tax | −$468 |
| Insurance | −$225 |
| Condo Fee | −$578 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$1,137/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$5,616 |
| Insurance | −$2,700 |
| Condo Fee | −$6,936 |
| Annual NOI | $13,818 |
| Cap Rate | 2.78% |
Cash Required to Close
| Down Payment (20%) | $99,400 |
| Ontario Land Transfer Tax | $6,415 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $108,815 |
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.