37 Archibald Street, Brampton
Brampton
$874,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by iCloud Realty Ltd.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
62
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Wow! A Beautiful 3 Bedroom 2 Story Detach Home. Prime Location, Walking Distance to Downtown Farmers Market. Go Station, Rose Theatre, Gage Park & Etobicoke Creek Trail. Premium, Mature Lot 50'x117', Overlooking Lush Green Space. Full Custom Renovation completed 2000. 3/4' Hardwood Maple, Spacious Rooms, Great Flow With Abundant Natural Light Throughout! Detach Converted Garage to Multi Purchase With 240 Volt 20 Amp.
MississaugaInvestor.ca
37 Archibald Street
Detached · 3bd/2ba · ~1,300 sqft
$874,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.28%
Monthly Cash Flow
-$3,098/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-19.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$4,027 |
| Property Tax | −$824 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$729 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$3,098/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$9,886 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,749 |
| Annual NOI | $11,155 |
| Cap Rate | 1.28% |
Cash Required to Close
| Down Payment (20%) | $174,980 |
| Ontario Land Transfer Tax | $13,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $191,953 |
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.