24 Martree Crescent, Brampton
Brampton
$819,777
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE FLOWER CITY REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
45
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
Beautiful Move-In-Ready Updated Semi-Detached Home, $$$ On Renovations, Located In A Quiet Family-Friendly Community built in 2004. 4 BDM with 3 BTH. Bright and Good Size Master BDM with Walk-In-Closet & 5Pc Ensuite. NO Carpet. Open Concept on the Main Floor. Access to Home From Garage. An Unspoiled Basement presents an excellent opportunity for a future Legal Second Dwelling Apartment with the Potential for a Separate Entrance from the Back, ### Updated Roof & Attic Insulation(2021), Upgraded Hardwood Stairs, Convenient Main Floor Laundry. Extended Concrete Driveway. Upgraded Floors. Freshly Painted & New lights. 5 Mins Walk to Arnott Charlton(Public K-5) & St.Joachim (French Immersion K-8), Close to Trinity Commons, Rona, McDonald's, Bus Stop, Hospital, Hwy 410 & South Lake are just steps away...
MississaugaInvestor.ca
24 Martree Crescent
Semi-Detached · 4bd/3ba · ~1,750 sqft
$819,777
Cash-Flow Report · July 31, 2026
Cap Rate
2.95%
Monthly Cash Flow
-$1,758/mo
Estimated Rent
$3,890/mo
Cash-on-Cash
-11.73%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,890 |
| Mortgage | −$3,773 |
| Property Tax | −$772 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$683 |
| Vacancy (5%) | −$195 |
| Cash Flow | -$1,758/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,680 |
| Vacancy (5%) | −$2,334 |
| Property Tax | −$9,263 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,198 |
| Annual NOI | $24,185 |
| Cap Rate | 2.95% |
Cash Required to Close
| Down Payment (20%) | $163,955.4 |
| Ontario Land Transfer Tax | $12,871 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $179,826.4 |
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.