53 Brunswick Street, Brampton
Brampton
$799,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SERIK REALTY INC
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
30
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
Discover the perfect blend of space and comfort at 53 Brunswick St. This spotless 3-bedroom semi-detached home is set on a rare, expansive lot-your private oasis for enjoying long summer days in the large backyard. The recently renovated basement adds incredible versatility, complete with a bedroom, recreation room, and full 3-piece bath. Located in a welcoming, family-centric community, you'll love the proximity to Mount Pleasant GO, major shopping plazas, and everyday amenities. With a durable roof (2017), updated HVAC system (2016), a owned hot water tank, and a widened driveway for extra vehicles, this home is move-in ready and waiting for you.
MississaugaInvestor.ca
53 Brunswick Street
Semi-Detached · 4bd/4ba · ~1,300 sqft
$799,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.81%
Monthly Cash Flow
-$2,477/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-16.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$3,682 |
| Property Tax | −$753 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$2,477/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$9,040 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,000 |
| Annual NOI | $14,460 |
| Cap Rate | 1.81% |
Cash Required to Close
| Down Payment (20%) | $159,999.8 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,474.8 |
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.