67 Royal West Drive, Brampton
Brampton
$1,799,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by UNION CAPITAL REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
50
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Luxurious and impeccably maintained 4+1 bedrooms, 5 bathrooms home in the prestigious Credit Ridge community, showcasing over 5000 of total elegant living space, with 3849 sq ft on the main and upper floors. The grand foyer welcomes you with soaring ceiling heights, creating a dramatic introduction to the bright, open-concept layout featuring an inviting main floor office. This home features quality finishes, hardwood flooring, and a stylish upgraded kitchen overlooking the warm and inviting family room. The upper level offers spacious bedrooms, including a beautiful primary suite with a spa-inspired ensuite. In-ground sprinkler system, central vac, dual-sided fireplace, and many more incredible features! The legally finished basement with a separate entrance provides exceptional income potential or comfortable multi-generational living with impressive curb appeal, proximity to top schools, parks, shopping, and transit, this home delivers luxury, functionality, and convenience in one of Brampton's most sought-after neighbourhoods. A true move-in-ready gem.
MississaugaInvestor.ca
67 Royal West Drive
Detached · 5bd/5ba · ~4,250 sqft
$1,799,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.29%
Monthly Cash Flow
-$6,341/mo
Estimated Rent
$5,640/mo
Cash-on-Cash
-19.25%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,640 |
| Mortgage | −$8,281 |
| Property Tax | −$1,694 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,499 |
| Vacancy (5%) | −$282 |
| Cash Flow | -$6,341/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,680 |
| Vacancy (5%) | −$3,384 |
| Property Tax | −$20,329 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,990 |
| Annual NOI | $23,277 |
| Cap Rate | 1.29% |
Cash Required to Close
| Down Payment (20%) | $359,800 |
| Ontario Land Transfer Tax | $32,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $395,255 |
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.