
20 Burnley Place, Brampton
Brampton
$979,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE CERTIFIED REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
22
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
Neatly nestled on a nicely landscaped, Premium pie-shaped lot at the back of a keyhole court, siding onto child's parkette, This sensational, 4 bedroom executive home features a traditional floor plan done in modern neutral tones that is sure to impress! Covered front porch leads into the spacious entry past the double coat closet, Main floor Laundry and convenient powder room into the Formal Living rm/Dining rm with gleaming, hardwood floors and two smartly dressed picture windows. State of the art kitchen, boasts hardwood floors, upgraded espresso cabinets w/matching counters, cultured, backsplash, custom bistro station, "Posh" sit-up breakfast bar and a sun-filled family size eat-in area that w/o to huge ultra private entertainer's sun deck where morning coffee will be most enjoyed. The stately family room features hardwood floors B/I wall to wall book shelves, warming fireplace & a rare butler's wet bar just perfect for family gatherings. There are 4 well appointed bedrooms including a king size Primary complete Walk-in closet and sparkling 4piece ensuite. The lower level offer additional room for the extended family with cozy rec room, open concept 2nd kitchen & 2 bdrms serviced by a 4pce bath. Put a little "Muskoka" in your city with this Ultra Private showpiece.
MississaugaInvestor.ca
20 Burnley Place
Detached · 6bd/4ba · ~2,250 sqft
$979,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.11%
Monthly Cash Flow
-$1,967/mo
Estimated Rent
$4,745/mo
Cash-on-Cash
-10.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,745 |
| Mortgage | −$4,510 |
| Property Tax | −$923 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$817 |
| Vacancy (5%) | −$237 |
| Cash Flow | -$1,967/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,940 |
| Vacancy (5%) | −$2,847 |
| Property Tax | −$11,073 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,799 |
| Annual NOI | $30,521 |
| Cap Rate | 3.11% |
Cash Required to Close
| Down Payment (20%) | $195,980 |
| Ontario Land Transfer Tax | $16,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $215,053 |
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.