
26 Fanning Trail, Brampton
Brampton
$1,589,700
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SMARTWAY REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
8
Bathrooms
6
Days on Market
23
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome To 26 Fanning Trail! A rare opportunity to own a beautifully upgraded detached home on an extra-deep premium 46' x 142' lot with no homes behind, offering exceptional privacy, space, and versatility. Thoughtfully designed for growing and multi-generational families, this home features 5 spacious bedrooms on the second floor, 3 full bathrooms upstairs, plus a main-floor bedroom/office and a full bathroom for added convenience. The professionally finished Legal Registered Second Dwelling, complete with 2 full bathrooms and a separate entrance, offers outstanding flexibility for rental income, extended family, or guests. The main floor impresses with 10-ft ceilings, an oversized combined living and dining room, a spacious family room, dark hardwood flooring, an elegant iron picket staircase, and abundant natural light. The upgraded kitchen features stainless steel appliances, ample cabinetry, and a bright breakfast area with a walk-out to the private backyard with a poured concrete patio. Parking for 6 vehicles (4 driveway + 2 garage) adds everyday convenience. Located in a highly sought-after neighbourhood close to top-rated schools, parks, shopping, public transit, and everyday amenities, this move-in-ready home offers the perfect balance of luxury, functionality, and exceptional investment potential.
MississaugaInvestor.ca
26 Fanning Trail
Detached · 8bd/6ba · ~3,250 sqft
$1,589,700
Cash-Flow Report · July 31, 2026
Cap Rate
1.89%
Monthly Cash Flow
-$4,811/mo
Estimated Rent
$5,845/mo
Cash-on-Cash
-16.53%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,845 |
| Mortgage | −$7,317 |
| Property Tax | −$1,497 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,325 |
| Vacancy (5%) | −$292 |
| Cash Flow | -$4,811/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$70,140 |
| Vacancy (5%) | −$3,507 |
| Property Tax | −$17,964 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$15,897 |
| Annual NOI | $30,072 |
| Cap Rate | 1.89% |
Cash Required to Close
| Down Payment (20%) | $317,940 |
| Ontario Land Transfer Tax | $28,269 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $349,209 |
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.