
5 Natural Terrace, Brampton
Brampton
$2,099,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
49
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,450/mo
Estimated from market price-to-rent ratios
Remarks
Luxury Detached Home Nestled On A Quiet Private Court In The Prestigious Lionhead Golf Course Community * Premium Lot Almost 50 Feet Wide * Tandem 3 Car Garage * 4 Driveway Parking Spots * No Sidewalk * 4,011 Sq Ft As Per Builder * Newly Painted * Spacious & Functional Layout Full Of Character, Quality Craftsmanship & High End Finishes * Built By Renowned Luxury Builder Kaneff *Close To Top Rated Schools, Parks, Shopping, Highways & Everyday Amenities! * 10 Ft Ceilings On Main Floor, Hardwood Floors, Pot Lights, Upgraded Trim & 8 Ft Doors Throughout * Luxury Custom Kitchen With Centre Island, Wolf Range, Sub Zero Wolf Fridge, Backsplash, Pantry, Servery, Granite Counters, Sink, Faucet & Soap Dispenser * Chef's Desk With Bookshelf & Toe Kick Vacuum * Formal Dining Room With 20 Ft Ceilings, Grand Chandelier & Coffered Ceiling * Bright Open Concept Living Room With Waffle Ceiling & Custom Built Gas Fireplace * Main Floor Library With French Doors * Second Floor Loft Overlooking Main Floor, Perfect For Reading, Relaxing Or Family Lounge Space * Open Hallway With Hardwood Floors, Decorative Columns, Wainscoting, Upgraded Trim & Elegant Staircase With Iron Pickets & Stringers * Second Floor Features 9 Ft Ceilings, Bright Open Hallway & Grand Overlook To Main Floor Living Area * Luxurious Primary Bedroom Suite With Coffered Ceiling, Large Windows, Custom Moulding, His & Hers Walk In Closets With Built In Organizers * Laundry Chute From Primary Closet To Main Floor Laundry * Spa Inspired 5 Pc Primary Ensuite With Freestanding Maxx Jazz Jacuzzi Tub, Oversized Glass Shower, Double Vanity, Makeup Counter, Large Mirror & Upgraded Counters * All 4 Bedrooms Feature Their Own Ensuite Full Washroom, Offering Comfort & Privacy * Spacious Secondary Bedrooms With Large Windows, Excellent Closet Space, Walk In Closets & Custom Organizers* Main Floor Laundry With Garage Access* High Basement Ceilings Offer Future Potential* Backyard Offers Endless Possibilities For Private Outdoor Oasis
MississaugaInvestor.ca
5 Natural Terrace
Detached · 4bd/5ba · ~4,250 sqft
$2,099,900
Cash-Flow Report · August 1, 2026
Cap Rate
0.16%
Monthly Cash Flow
-$9,391/mo
Estimated Rent
$4,450/mo
Cash-on-Cash
-24.39%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,450 |
| Mortgage | −$9,666 |
| Property Tax | −$1,977 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,750 |
| Vacancy (5%) | −$223 |
| Cash Flow | -$9,391/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,400 |
| Vacancy (5%) | −$2,670 |
| Property Tax | −$23,729 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$20,999 |
| Annual NOI | $3,302 |
| Cap Rate | 0.16% |
Cash Required to Close
| Down Payment (20%) | $419,980 |
| Ontario Land Transfer Tax | $38,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $461,953 |
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.