86 Clarence Street, Brampton
Brampton
$919,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
22
Price Drop
None
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
Welcome to 86 Clarence Street, Brampton Located on 50' x 100' Lot with Gorgeous Curb Appeal Leads to Welcoming Foyer to Bright and Spacious Living Room Overlooks to Professionally Landscaped Manicured Front Yard Through Large Bow Window...Family Size Dining Area Walks Out to Large Deck Perfect for Summer BBQs with Family and Friends...Large Eat in Renovated Custom Kitchen with Breakfast Bar/ Quartz Counter Top/ Back Splash Overlooks to Beautiful Country Style Backyard with Deck/ Interlocked Patio/ Water Fall Pond/ Beautiful Garden with the Balance of Grass Perfect for Relaxing Mornings and Evenings...Perfect Family Home with 4 Generous Sized Bedrooms; 3 Full Washrooms; Jacuzzi Tub....Finished Basement with Separate Entrance Features Large Rec Room/Open Den can be used as Bedroom/Full Washroom/Kitchenette Makes Perfect In Law Suite...Single Car garage with Extra Wide Driveway W/4 Parking....Ready to Move in Beautiful Home with Lots Of Potential...Upgrades Include: Pot Lights; Quartz Counter Top, Window Shutters; Basement Renovated (2020); Garage Door Opener; Driveway (2 years); Roof (2017); Eavestrough (2017); Few Newer Windows(2021/2023); Furnace (2013); AC (2013); Interlocking in the Backyard (~4 Years); Gas Stove; Jacuzzi Bath Tub...Conveniently Located Close to Public Transit, Go Train, Shoppers World Mall, Parks, Schools, Plaza Across, Gas Station and Much More...
MississaugaInvestor.ca
86 Clarence Street
Detached · 4bd/3ba · ~1,750 sqft
$919,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.71%
Monthly Cash Flow
-$2,153/mo
Estimated Rent
$4,140/mo
Cash-on-Cash
-12.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,140 |
| Mortgage | −$4,230 |
| Property Tax | −$865 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$766 |
| Vacancy (5%) | −$207 |
| Cash Flow | -$2,153/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,680 |
| Vacancy (5%) | −$2,484 |
| Property Tax | −$10,385 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,190 |
| Annual NOI | $24,921 |
| Cap Rate | 2.71% |
Cash Required to Close
| Down Payment (20%) | $183,800 |
| Ontario Land Transfer Tax | $14,855 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $201,655 |
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.