28 Bromley Crescent, Brampton
Brampton
$849,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FARIS TEAM REAL ESTATE BROKERAGE
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
44
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Top 5 Reasons You Will Love This Home: 1) Beautifully landscaped corner lot offering exceptional privacy and impressive curb appeal, creating a peaceful outdoor setting to enjoy year-round 2) The heart of the home showcases an expansive, sun-filled kitchen featuring ample cabinetry, generous storage, and tasteful recent updates, making it both functional and inviting 3) Retreat to the partially finished basement, providing the perfect space for a media room, home theatre, or relaxed family entertainment area 4) Convenient interior access to the garage, adding ease and practicality to your daily routine 5) Ideally situated close to Bramalea City Centre, public transit, schools, and the hospital, placing everyday amenities just minutes from your doorstep, while a newly reshingled roof (2026) adds valuable peace of mind. 1,631 above grade sq.ft. plus a partially finished basement.
MississaugaInvestor.ca
28 Bromley Crescent
Detached · 4bd/3ba · ~1,750 sqft
$849,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.78%
Monthly Cash Flow
-$2,649/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-17.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$3,908 |
| Property Tax | −$800 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$708 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$2,649/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$9,594 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,490 |
| Annual NOI | $15,126 |
| Cap Rate | 1.78% |
Cash Required to Close
| Down Payment (20%) | $169,800 |
| Ontario Land Transfer Tax | $13,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,255 |
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.