26 Amazon Court, Brampton
Brampton
$920,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE SUPERSTARS REAL ESTATE LIMITED
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
32
Price Drop
3%
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
A Well-maintained property on a huge lot with no rear neighbours on a child-safe cul-de-sac (no sidewalk) in the most desired neighbourhood in central Brampton. It comes with a gorgeous backyard with a huge wooden painted deck, a finished basement with a side entrance. Pot lights on the main floor and basement. Carpet-free home with hardwood flooring throughout and freshly painted in neutral colours. Main floor has classic crown moulding and an extra den room. Granite Counter w/Backsplash and a walk-in Pantry make the kitchen a chef's dream. Upstairs, you'll find a spacious master bedroom with an Ensuite 4-piece bathroom and a large walk-in closet with custom shelving. 2 other good-sized bedrooms with their own custom closets, along with a second 4-piece bathroom, complete the upper floor. Very conveniently located close to place of worship, Trinity Mall, Hwy 410, schools, & Brampton Civic Hospital.
MississaugaInvestor.ca
26 Amazon Court
Semi-Detached · 4bd/4ba · ~1,750 sqft
$920,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.58%
Monthly Cash Flow
-$2,255/mo
Estimated Rent
$4,040/mo
Cash-on-Cash
-13.4%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,040 |
| Mortgage | −$4,235 |
| Property Tax | −$866 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$767 |
| Vacancy (5%) | −$202 |
| Cash Flow | -$2,255/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,480 |
| Vacancy (5%) | −$2,424 |
| Property Tax | −$10,396 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,200 |
| Annual NOI | $23,760 |
| Cap Rate | 2.58% |
Cash Required to Close
| Down Payment (20%) | $184,000 |
| Ontario Land Transfer Tax | $14,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $201,875 |
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.