
55 Burlwood Road, Brampton
Brampton
$2,995,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
6
Days on Market
73
Price Drop
5%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,650/mo
Estimated from market price-to-rent ratios
Remarks
**COME SEE FOR YOURSELF** A truly luxury model home aesthetic throughout! Grand and Impressive from the moment you arrive. It's the best option for stylish and modern multi-generation or large family living. Located in the prestigious Estates at The Pavillion in Castlemore, Brampton - a neighborhood of impressive homes. This gorgeous home sits elegantly on a 85 ft wide lot and backs onto tranquil rural landscape with lush treed views. Boasting 5,800+ sq ft of exquisitely crafted spaces and a massive 2,800 sq ft basement, a blank canvas for your imagination. Architectural, landscape and design features define this luxury home giving it grandness inside and out. Stone facades, large arched windows, attractive front porch, front and rear covered patios, grand foyer with spiral staircase, soaring 9 & 10 ft coffered ceilings, crown moldings, potlights, surround sound, luxury flooring. Two separate double car garage discreetly tucked in at opposite end, flanking the wide stone paved driveway. //MAIN FLOOR has it all. Impressive entry, hallway and staircase. Formal living room with gas fireplace. Large formal dining room. Stunning eat-in Chefs kitchen with all the bells and whistles: walk-out to covered porch, walk-in pantry, nearby spice kitchen, servery, huge island, high-end built-in appliances, millwork, lighting, faucets. Expansive family room with gas fireplace. Large office/library. //SECOND FLOOR offers two separate wings that can be reached from the two separate staircases. Two luxury primary bedroom suites, each with impressive soaker tub ensuites, huge walk-in closets. Covered porch and an impressive retreat. Three additional bright and airy bedrooms with their own ensuite. This extraordinary residence seamlessly blends function, elegance, comfort, and sophistication. Designed for how you live - separate yet together. Ready for you to enjoy!
MississaugaInvestor.ca
55 Burlwood Road
Detached · 6bd/6ba · ~5,000 sqft
$2,995,000
Cash-Flow Report · August 2, 2026
Cap Rate
-0.07%
Monthly Cash Flow
-$13,960/mo
Estimated Rent
$5,650/mo
Cash-on-Cash
-25.25%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,650 |
| Mortgage | −$13,786 |
| Property Tax | −$2,820 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,496 |
| Vacancy (5%) | −$283 |
| Cash Flow | -$13,960/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,800 |
| Vacancy (5%) | −$3,390 |
| Property Tax | −$33,844 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$29,950 |
| Annual NOI | $-2,084 |
| Cap Rate | -0.07% |
Cash Required to Close
| Down Payment (20%) | $599,000 |
| Ontario Land Transfer Tax | $61,350 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $663,350 |
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.