16 Woodward Avenue, Brampton
Brampton
$624,900
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 ESCARPMENT REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
1
Days on Market
38
Price Drop
4%
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
Charming bungalow with curb appeal on a deep lot, featuring 3 bedrooms and 1 bathroom. Situated in the Brampton North neighbourhood, this home is within walking distance to Duggan Park, offering nature-rich trails, open fields, a playground, an off-leash area, and a creek. The functional floor plan of this home includes a large open living and dining area with a sliding door walkout to the backyard, a kitchen with ample cabinetry and counterspace, a convenient side entrance, and a laundry room. All three bedrooms are generously sized and include their own closets, along with a 4-piece bathroom. Enjoy a spacious driveway and a large backyard with mature trees and open green space, all while being located near schools, parks, golf courses, amenities, and with easy highway access.
MississaugaInvestor.ca
16 Woodward Avenue
Detached · 3bd/1ba · ~1,300 sqft
$624,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.8%
Monthly Cash Flow
-$895/mo
Estimated Rent
$3,490/mo
Cash-on-Cash
-7.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,490 |
| Mortgage | −$2,876 |
| Property Tax | −$588 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$521 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$895/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,880 |
| Vacancy (5%) | −$2,094 |
| Property Tax | −$7,061 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,249 |
| Annual NOI | $23,776 |
| Cap Rate | 3.8% |
Cash Required to Close
| Down Payment (20%) | $124,980 |
| Ontario Land Transfer Tax | $8,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $136,953 |
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.