27 Hadrina Street, Brampton
Brampton
$629,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
70
Price Drop
10%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
Lowest Priced Fully Detached home in the area! Perfect for Adventurous Buyers. Great Value for the Property. Just recently in July, same model sold for $830,000. Spacious family home featuring 3 bedrooms, a large living room, and a bright kitchen with an eat-in area and walkout to the side yard-perfect for outdoor dining and BBQs. The home also offers a generously sized recreation room ideal for family entertainment, along with a large backyard providing plenty of space for outdoor activities and play. Covered front porch, ideal for relaxing and enjoying the outdoors in comfort while being protected from insects.
MississaugaInvestor.ca
27 Hadrina Street
Detached · 3bd/2ba · ~900 sqft
$629,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.15%
Monthly Cash Flow
-$1,766/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-15.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$2,895 |
| Property Tax | −$592 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$524 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$1,766/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$7,108 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,290 |
| Annual NOI | $13,542 |
| Cap Rate | 2.15% |
Cash Required to Close
| Down Payment (20%) | $125,800 |
| Ontario Land Transfer Tax | $9,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $137,855 |
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.