29- 57 Hansen Road, Brampton
Brampton
$499,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TIMSOLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
67
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Ideally Situated In A Warm, Close-Knit, And Family-Friendly Neighbourhood, This Beautifully Updated Home Offers A Functional And Inviting Layout Designed For Comfortable Everyday Living. Enjoy A Prime Central Location Just Minutes From Shopping, Dining, Bramalea City Centre, Major Highways, Public Transit, And GO Stations-Making Commuting And Errands Effortless. Outdoor Enthusiasts Will Love The Abundance Of Nearby Green Spaces, Including Parks, Scenic Walking Trails, And Excellent Recreational Facilities. Maintenance Fees Include Water, Cable TV, And High Speed Internet. Thoughtfully Renovated With Stylish Finishes And Practical Living Spaces Throughout, This Home Is Move-In Ready And Perfect For First-Time Buyers, Growing Families, Or Savvy Investors Seeking Exceptional Value In A Highly Convenient Area. Located Within Reach Of Top-Rated Schools Including Madoc PS, Gordon Graydon Sr., And Central Peel SS, This Is A Fantastic Opportunity To Settle Into A Vibrant And Well-Connected Community.
MississaugaInvestor.ca
29- 57 Hansen Road
Condo Townhouse · 3bd/2ba · ~1,100 sqft
$499,999
Cash-Flow Report · August 2, 2026
Cap Rate
1.9%
Monthly Cash Flow
-$1,510/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-16.55%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,301 |
| Property Tax | −$471 |
| Insurance | −$225 |
| Condo Fee | −$650 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,510/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$5,650 |
| Insurance | −$2,700 |
| Condo Fee | −$7,800 |
| Annual NOI | $9,500 |
| Cap Rate | 1.9% |
Cash Required to Close
| Down Payment (20%) | $99,999.8 |
| Ontario Land Transfer Tax | $6,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,474.8 |
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.