
12- 2 Larkdale Terrace, Brampton
Brampton
$749,900
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 Real Estate Associates
Investment Analysis
Key Facts
Type
Detached Condo
Bedrooms
3
Bathrooms
3
Days on Market
43
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
Elegant Living at 2 Larkdale Terrace, Brampton, Luxury & Leisure Await in Prestigious Rosedale Village. Welcome to 2 Larkdale Terrace, an exquisite detached bungalow nestled within Rosedale Village-Brampton's premier gated, adult-lifestyle community. Designed for seniors seeking a sophisticated, worry-free lifestyle, this community handles all lawn care and snow removal, leaving you free to enjoy the finer things in life. An Architectural Sanctuary Step inside a grand, sun-drenched open-concept floor plan built for effortless living and elegant entertaining. The Layout: Features 2 spacious bedrooms on the main level and a 3rd private bedroom downstairs in the beautifully finished lower level. The Comforts: Enjoy the convenience of 3 full bathrooms, a premium gourmet kitchen, and the cozy ambiance of 2 elegant fireplaces. Parking Storage Parking & Storage: A pristine 2-car garage and a matching 2-car driveway offer abundant space for you and your guests. World-Class Country Club Amenities Life here feels like a permanent stay at a luxury resort. At the heart of this secure community is the spectacular Village Centre Clubhouse, offering an unmatched array of private amenities: Golf & Racquet Sports: Play the private, manicured manicured 9-hole executive golf course (exclusive to residents with no green fees), or enjoy tennis, pickleball, and lawn bowling. Health & Wellness: Dive into the sparkling indoor pool, join an aquafit class, workout in the fitness centre, or unwind in the sauna. Social Hub: Connect with neighbours in the grand auditorium, fireplace lounge, billiards room, or the arts and crafts studio. With a 24/7 monitored gatehouse for ultimate peace of mind and quick access to local shopping, medical centres, and highways, 2 Larkdale Terrace offers the safety, luxury, and vibrant community you deserve. Embrace the lifestyle you've earned. Schedule your private tour today.
MississaugaInvestor.ca
12- 2 Larkdale Terrace
Detached Condo · 3bd/3ba · ~1,500 sqft
$749,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.62%
Monthly Cash Flow
-$2,438/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-17.79%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,452 |
| Property Tax | −$706 |
| Insurance | −$225 |
| Condo Fee | −$667 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$2,438/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$8,474 |
| Insurance | −$2,700 |
| Condo Fee | −$8,004 |
| Annual NOI | $12,172 |
| Cap Rate | 1.62% |
Cash Required to Close
| Down Payment (20%) | $149,980 |
| Ontario Land Transfer Tax | $11,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,453 |
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.