3 Fiddleneck Crescent, Brampton
Brampton
$1,169,900
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 CHAMPIONS REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
5
Days on Market
35
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, well-kept 4+2 bedroom detached home with a finished basement and separate entrance. Approximately 3000 sq.ft. with an 18ft ceiling in the family room. The spacious living/dining room features pot lights and an open concept design. The open concept style kitchen includes a6-window circular dining area with quartz countertops, a backsplash, stainless steel appliances, and a breakfast area with a walkout to the yard. The master bedroom has a 5pc ensuite and walk-in closet. Main floor laundry and a separate laundry area in the basement. The professionally finished basement includes a bedroom, kitchen, 4pc bath, and pot lights. 8 car parking available. Custom-made gazebo in the backyard.
MississaugaInvestor.ca
3 Fiddleneck Crescent
Detached · 4bd/5ba · ~2,750 sqft
$1,169,900
Cash-Flow Report · August 1, 2026
Cap Rate
2.01%
Monthly Cash Flow
-$3,422/mo
Estimated Rent
$4,490/mo
Cash-on-Cash
-15.99%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,490 |
| Mortgage | −$5,385 |
| Property Tax | −$1,102 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$975 |
| Vacancy (5%) | −$225 |
| Cash Flow | -$3,422/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$53,880 |
| Vacancy (5%) | −$2,694 |
| Property Tax | −$13,220 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,699 |
| Annual NOI | $23,567 |
| Cap Rate | 2.01% |
Cash Required to Close
| Down Payment (20%) | $233,980 |
| Ontario Land Transfer Tax | $19,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $256,853 |
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.