52- 1020 Central Park Drive, Brampton
Brampton
$469,000
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 MILLENNIUM INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
33
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To 1020 Central Park Drive, Unit #52, A Stunning 3-Bedroom, 2-Bathroom Condo Townhouse Nestled Within A Vibrant, Family-Oriented Community In The Heart Of Brampton. This Beautifully Maintained Home Has Been Freshly Painted Throughout And Features A Fully Finished Basement Along With Tons Of Storage Space For All Your Family Needs. Step Outside To Your Private Backyard Oasis Which Boasts The Rare Advantage Of Having No Neighbours In The Back, Offering Unmatched Privacy For Outdoor Relaxation. Residents Enjoy Fantastic On-Site Amenities Including A Refreshing Pool And A Safe Playground For Children. The Location Is Truly Unbeatable, Situated Just A Short Walk From Schools, Chinguacousy Park, Recreation Centre, Northgate Plaza For All Your Shopping Essentials And Easy Access To Public Transit, This Move-In Ready Home Offers The Perfect Blend Of Comfort And Convenience For Modern Living.
MississaugaInvestor.ca
52- 1020 Central Park Drive
Condo Townhouse · 3bd/2ba · ~1,300 sqft
$469,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.58%
Monthly Cash Flow
-$1,544/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-18.05%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,159 |
| Property Tax | −$442 |
| Insurance | −$225 |
| Condo Fee | −$855 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,544/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$5,300 |
| Insurance | −$2,700 |
| Condo Fee | −$10,260 |
| Annual NOI | $7,390 |
| Cap Rate | 1.58% |
Cash Required to Close
| Down Payment (20%) | $93,800 |
| Ontario Land Transfer Tax | $5,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $102,655 |
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.