
144 Abell Drive, Brampton
Brampton
$799,999
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 EXCELLENCE REAL ESTATE
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
6
Bathrooms
3
Days on Market
59
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
3 Bedroom Legal Basement Welcome to 144 Abell Drive, located in Brampton's highly desirable Madoc community! This bright and spacious 5-level semi-detached backsplit is a fantastic opportunity for first-time home buyers and investors alike. Featuring two self-contained units, eachoffering 3 bedrooms, this home provides excellent income potential with a legal basement apartment ideal for living in one unit while renting outthe other to offset mortgage costs. The upper unit is currently tenanted and offers a spacious family-sized kitchen, large living and dining areas,plus a walkout balcony. The lower legal unit features a cozy living area, generous space throughout, and a walkout to the fully fenced backyard.Recent upgrades include 3 full washrooms, fully renovated bathrooms, Upper floor flooring for family and dining area , fresh paint, and modernfinishes throughout the home. Designed for both privacy and convenience, this property includes 3 separate entrances and separate laundry foreach unit. Situated on a 36 x 100 ft lot in a family-friendly neighbourhood, you're just minutes from parks, schools, shopping, communityamenities, and convenient access to Highway 410 for easy commuting.
MississaugaInvestor.ca
144 Abell Drive
Semi-Detached · 6bd/3ba · ~1,750 sqft
$799,999
Cash-Flow Report · August 1, 2026
Cap Rate
4.16%
Monthly Cash Flow
-$910/mo
Estimated Rent
$4,650/mo
Cash-on-Cash
-6.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,650 |
| Mortgage | −$3,682 |
| Property Tax | −$753 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$233 |
| Cash Flow | -$910/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,800 |
| Vacancy (5%) | −$2,790 |
| Property Tax | −$9,040 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,000 |
| Annual NOI | $33,270 |
| Cap Rate | 4.16% |
Cash Required to Close
| Down Payment (20%) | $159,999.8 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,474.8 |
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.