18 Gold Pine Court, Brampton
Brampton
$697,999
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
Detached
Bedrooms
5
Bathrooms
3
Days on Market
34
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
Your Next Chapter Starts Here! This Rare And Beautifully Maintained 4-Bedroom Detached Home Nestled On A Child-Friendly Court, Showcases Pride Of Ownership Throughout. Featuring A Bright Open-Concept Living And Dining Area With A Convenient Main Floor Powder Room And New Windows And New Front Door (2023). This Home Is Perfect For Both Everyday Living And Entertaining Family And Friends. The Spacious Kitchen Offers Extended Cabinetry, A Functional Layout And Plenty Of Storage Space. Move-In Ready With A Freshly Painted Both Interior And Exterior, This Home Also Comes Equipped With Gas Forced Air Heating And Central Air Conditioning Throughout. Also Offers Plenty Of Parking Spaces And Has The Convenience Of A Second Laundry Option On The Main Floor. The Basement Adds Valuable Living Space Ideal For A Recreation Room, Home Office, Guest Suite, Or Additional Family Living Space. Step Outside And You Will Find An Impressive Backyard! Featuring A Large Deck, Fully Fenced Yard, Garden Shed And No Homes Behind-The Perfect Setting For Summer BBQs, Outdoor Entertaining, Gardening, Pets, Or Simply Relaxing In Your Own Private Retreat. Conveniently Located Close To Top-Rated Schools, Chinguacousy Park, Shopping, Transit, Major Highways, And Every Amenity You Could Ask For. Combining Space, Comfort, Functionality, Privacy, And An Unbeatable Location, This Exceptional Home Is A Great Opportunity! Book Your Private Showing Today!
MississaugaInvestor.ca
18 Gold Pine Court
Detached · 5bd/3ba · ~1,300 sqft
$697,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.79%
Monthly Cash Flow
-$1,590/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-12.47%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$3,213 |
| Property Tax | −$657 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$582 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$1,590/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$7,887 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,980 |
| Annual NOI | $19,483 |
| Cap Rate | 2.79% |
Cash Required to Close
| Down Payment (20%) | $139,599.8 |
| Ontario Land Transfer Tax | $10,435 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,034.8 |
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.