223 Queen Street, Brampton
Brampton
$1,185,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
2
Bathrooms
2
Days on Market
35
Price Drop
9%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,900/mo
Estimated from market price-to-rent ratios
Remarks
Exceptional opportunity to own a well-located property on prestigious Queen Street W in Brampton. Situated in a high-demand area surrounded by established professional offices and residential properties, this home offers outstanding convenience and long-term potential. close to downtown Brampton, transits, schools, major highways, shoppings and parks. 2 Bedroom + den on 2nd floor. Sunroom on the ground floor. Brand new roof, new flooring. pot lights. 6+ parking spots. 2 Sheds. R1B zoning, potential use for day care, professional office, tutoring centre, studio space, medical clinic etc.
MississaugaInvestor.ca
223 Queen Street
Detached · 2bd/2ba · ~1,300 sqft
$1,185,000
Cash-Flow Report · August 4, 2026
Cap Rate
0.43%
Monthly Cash Flow
-$5,028/mo
Estimated Rent
$2,900/mo
Cash-on-Cash
-23.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,900 |
| Mortgage | −$5,454 |
| Property Tax | −$1,116 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$988 |
| Vacancy (5%) | −$145 |
| Cash Flow | -$5,028/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,800 |
| Vacancy (5%) | −$1,740 |
| Property Tax | −$13,391 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,850 |
| Annual NOI | $5,119 |
| Cap Rate | 0.43% |
Cash Required to Close
| Down Payment (20%) | $237,000 |
| Ontario Land Transfer Tax | $20,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $260,175 |
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.