31 Bramcedar Crescent, Brampton
Brampton
$927,000
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 REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
4
Days on Market
50
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,350/mo
Estimated from market price-to-rent ratios
Remarks
Fully Renovated top to bottom. Approx 2000 Sq Ft Fabulous Corner Semi That Feels Like A Detached Incredible Layout With Large Bedrooms & An Exquisite Master Bedroom W/Ensuite & Large Walk-In Closet. Large Living Room & Separate Family Room. Renovated Modern Spacious Kitchen. Freshly painted. Hardwood Floors & Pot Lights through out. Immaculate Condition Home....Just Move in & Enjoy. Laundry at second floor. Legal 2 Bedroom, 1 washroom Bsmt Apartment.
MississaugaInvestor.ca
31 Bramcedar Crescent
Semi-Detached · 5bd/4ba · ~1,750 sqft
$927,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.7%
Monthly Cash Flow
-$2,956/mo
Estimated Rent
$3,350/mo
Cash-on-Cash
-17.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,350 |
| Mortgage | −$4,267 |
| Property Tax | −$873 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$773 |
| Vacancy (5%) | −$168 |
| Cash Flow | -$2,956/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,200 |
| Vacancy (5%) | −$2,010 |
| Property Tax | −$10,475 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,270 |
| Annual NOI | $15,745 |
| Cap Rate | 1.7% |
Cash Required to Close
| Down Payment (20%) | $185,400 |
| Ontario Land Transfer Tax | $15,015 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $203,415 |
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.