36- 900 Central Park Drive, Brampton
Brampton
$479,940
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE SILVERCITY REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
6
Bathrooms
3
Days on Market
59
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,800/mo
Estimated from market price-to-rent ratios
Remarks
Beautiful well maintained 3 bedroom 3 washrooms townhouse3 bedrooms in basement, renovated kitchen, hardwood on main floor, perfect for 1st time buyer, basement has 3 bedrooms and three piece washroom, very close to school, bus stop, mall and many more facilities. Child safe complex, Ensuite laundry, 1 exclusive parking.
MississaugaInvestor.ca
36- 900 Central Park Drive
Condo Townhouse · 6bd/3ba · ~1,300 sqft
$479,940
Cash-Flow Report · July 31, 2026
Cap Rate
3.25%
Monthly Cash Flow
-$908/mo
Estimated Rent
$2,800/mo
Cash-on-Cash
-10.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,800 |
| Mortgage | −$2,209 |
| Property Tax | −$452 |
| Insurance | −$225 |
| Condo Fee | −$682 |
| Vacancy (5%) | −$140 |
| Cash Flow | -$908/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,600 |
| Vacancy (5%) | −$1,680 |
| Property Tax | −$5,423 |
| Insurance | −$2,700 |
| Condo Fee | −$8,184 |
| Annual NOI | $15,613 |
| Cap Rate | 3.25% |
Cash Required to Close
| Down Payment (20%) | $95,988 |
| Ontario Land Transfer Tax | $6,074 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $105,062 |
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.