3694 Brandon Gate Drive, Mississauga
Malton · Investor guide
$885,000
Estimated Value
$808,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
21
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,750/mo
Based on Malton neighbourhood rental data for 4-bed Detached
Remarks
Welcome to this beautifully updated detached backsplit bungalow at 3694 Brandon Gate Dr, Mississauga, offering 3+1 spacious bedrooms and 2 full bathrooms in a quiet, family-friendly neighbourhood. Proudly owner-occupied and exceptionally well maintained, this move-in-ready home features fresh paint throughout, brand-new flooring, a modern kitchen with quartz countertops, new interior doors, and a finished basement with an additional bedroom and full bathroom, providing excellent space for extended family, guests, or a home office. Enjoy the convenience of a single-car garage and a rare 4-car driveway, offering ample parking for family and visitors. The backyard backs onto a playground, creating the perfect setting for families with children. Ideally located close to schools, parks, shopping, public transit, and major highways, this home offers both comfort and convenience. If you're looking for a well-cared-for family home in a desirable Mississauga community, this is the one you've been waiting for.
MississaugaInvestor.ca
3694 Brandon Gate Drive
Detached · 4bd/2ba · ~1,300 sqft
$885,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.4%
Monthly Cash Flow
-$3,045/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-18.82%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$4,074 |
| Property Tax | −$620 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$738 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$3,045/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$7,434 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,850 |
| Annual NOI | $12,366 |
| Cap Rate | 1.4% |
Cash Required to Close
| Down Payment (20%) | $177,000 |
| Ontario Land Transfer Tax | $14,175 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $194,175 |
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.