11 Malpass Street, Brampton
Brampton
$1,399,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KING REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
35
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,750/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this master layout 2018 built detached 4 bdrm + Loft house with 4.5+3 bathrooms. The loft on 2nd floor can easily be turned into a 5th bedroom. Professional cameras installed, indoor & outdoor Potlights, quartz coutertops througout and tons of other eye catching upgrades. The main floor offers a spacious and open concept kitchen with an island, stainless steel appliances and upgraded floors throughout the property. The home also features an office on the main floor perfect for your work from home needs. This highly desirable Northwest Brampton house also has a finished LEGAL 2 bdrm +office basement with 3 bathrooms. Truly, a true must-see property that is ready for you to move in and enjoy!
MississaugaInvestor.ca
11 Malpass Street
Detached · 4bd/5ba · ~3,250 sqft
$1,399,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.73%
Monthly Cash Flow
-$5,585/mo
Estimated Rent
$3,750/mo
Cash-on-Cash
-21.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,750 |
| Mortgage | −$6,439 |
| Property Tax | −$1,317 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,166 |
| Vacancy (5%) | −$188 |
| Cash Flow | -$5,585/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$45,000 |
| Vacancy (5%) | −$2,250 |
| Property Tax | −$15,809 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$13,990 |
| Annual NOI | $10,251 |
| Cap Rate | 0.73% |
Cash Required to Close
| Down Payment (20%) | $279,800 |
| Ontario Land Transfer Tax | $24,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,255 |
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.