140 Inspire Boulevard, Brampton
Brampton
$974,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by INVESTICA REALTY PROFESSIONALS CORPORATION INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
5
Bathrooms
4
Days on Market
32
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,400/mo
Estimated from market price-to-rent ratios
Remarks
Rare Find Live/Work, Spacious Townhouse In Mayfield Village , 9 Ft Ceilings, Two Balcony, Spacious Kitchen Cabinets W/St Steel Appl, Laundry On 3rd Floor. Retail Area On Main Flr With Washroom, Sep Control Of Heat & Hydro. Commercial Unit is currently vacant and can be rented for $2500 or more incl hst And Upper Residence For $2455 Per Month(willing stay). Close To Hwy 410, Schools, Stores And Other Amenities.
MississaugaInvestor.ca
140 Inspire Boulevard
Att/Row/Townhouse · 5bd/4ba · ~2,750 sqft
$974,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.57%
Monthly Cash Flow
-$3,212/mo
Estimated Rent
$3,400/mo
Cash-on-Cash
-18.02%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,400 |
| Mortgage | −$4,487 |
| Property Tax | −$918 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$812 |
| Vacancy (5%) | −$170 |
| Cash Flow | -$3,212/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$40,800 |
| Vacancy (5%) | −$2,040 |
| Property Tax | −$11,016 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,749 |
| Annual NOI | $15,295 |
| Cap Rate | 1.57% |
Cash Required to Close
| Down Payment (20%) | $194,980 |
| Ontario Land Transfer Tax | $15,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $213,953 |
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.