125- 125 Ashton Crescent, Brampton
Brampton
$569,000
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 SERVICES INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
44
Price Drop
3%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to the only 2 story condo townhouse in the area at the time of listing being an end unit (like a Semi) backing onto greenbelt. Great for someone down sizing. This home has been renovated top to bottom just move nothing to be done. Walkway leading to inviting foyer, access to garage, open concept living and dining room with walkout to very private patio backing into greenbelt and backyard great for having family and friends for BBQ. Kitchen has been completely renovated and upgraded with fridge, stove, dishwasher and microwave., backsplash, loads of cupboards and extra counters. Second floor features huge master, plus 2 other good sized bedrooms overlooking greenbelt. Basement features a large rec room for entertainment, 2 pcs bath and laundry room ( with also new washer & Dryer). Family bathroom upgraded , windows approx 3 years old, access from home to garage. Great access to 410,407, Hwy 10 and 7. Approx 20 mins to airport, plus Bramalea Go, and Zum, hospitals, shops all this in a very very family area. Don't miss this one.
MississaugaInvestor.ca
125- 125 Ashton Crescent
Condo Townhouse · 3bd/2ba · ~1,100 sqft
$569,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.95%
Monthly Cash Flow
-$1,693/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-16.3%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,619 |
| Property Tax | −$536 |
| Insurance | −$225 |
| Condo Fee | −$545 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$1,693/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$6,430 |
| Insurance | −$2,700 |
| Condo Fee | −$6,540 |
| Annual NOI | $11,120 |
| Cap Rate | 1.95% |
Cash Required to Close
| Down Payment (20%) | $113,800 |
| Ontario Land Transfer Tax | $7,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $124,655 |
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.