24 Sweet Clover Crescent, Brampton
Brampton
$1,050,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 PROPERTY ZONE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
40
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 4+1 Bedroom, 4 Bathroom Detached Home in Prime Springdale! Offering 2,320 sq. ft. ofwell-designed living space (as per builder's floor plans), this home features spacious bedrooms, separate living and family rooms, and a cozy gas fireplace. The main floor boast shardwood flooring and a kitchen with pantry and brand-new stainless steel appliances. Enjoy aland scaped backyard with gazebo, hot tub, and shed-perfect for entertaining. The finished basement with separate entrance includes a full kitchen, living area, bedroom, and 3-piece bathroom, ideal for an in-law suite or rental potential. Upgrades include a new furnace andenergy-efficient heat pump (2022) for year-round comfort and lower energy costs. Amove-in-ready home in one of Springdale's most desirable neighborhoods!
MississaugaInvestor.ca
24 Sweet Clover Crescent
Detached · 5bd/4ba · ~2,250 sqft
$1,050,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.6%
Monthly Cash Flow
-$2,562/mo
Estimated Rent
$4,590/mo
Cash-on-Cash
-13.34%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,590 |
| Mortgage | −$4,833 |
| Property Tax | −$989 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$875 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$2,562/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,080 |
| Vacancy (5%) | −$2,754 |
| Property Tax | −$11,865 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,500 |
| Annual NOI | $27,261 |
| Cap Rate | 2.6% |
Cash Required to Close
| Down Payment (20%) | $210,000 |
| Ontario Land Transfer Tax | $17,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,475 |
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.