
70 Carmel Crescent, Brampton
Brampton
$1,050,000
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
19
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 This Spacious And Beautifully Maintained Detached Home Situated On A Premium 46 feet Wide Lot In The Family Friendly Neighborhood of Vales of Castlemore North. This Impressive Home Features A Grand Double-door Entry, 4 Generous Sized Bedrooms And 2 Full Bathrooms On The Upper Level, Including A Spacious Primary Retreat Complete With A Walk-in Closet And Jacuzzi Ensuite. The Main Floor Showcases Hardwood And Ceramic Flooring Throughout, Convenient Main Floor Laundry, And Large Windows That Fill The Home With Natural Light. Enjoy Elegant Combined Living And Dining Rooms, Perfect For Entertaining, Along With A Separate Family Room Featuring A Cozy Fireplace. The Well-appointed Kitchen Offers A Central Island, Pantry, And Ample Cabinetry, Creating An Ideal Space For Family Gatherings And Everyday Living. The Professionally Finished Basement Offers Exceptional Versatility With A Separate Entrance And Two Access Points, Featuring A Large Open-concept Living Area, Kitchen, Den, Full Bathroom, And Dedicated Tool/storage Room-ideal For Extended Family Living Or Potential Income Opportunities. Step Outside To Enjoy The Fully Fenced Backyard Complete With A Spacious Deck And Gazebo, Providing The Perfect Setting For Outdoor Relaxation And Entertaining. Conveniently Located Close To Schools, Parks, Shopping, Transit, And Major Amenities, This Home Offers The Perfect Blend Of Space, Comfort, And Functionality For Today's Growing Family.
MississaugaInvestor.ca
70 Carmel Crescent
Detached · 5bd/4ba · ~2,250 sqft
$1,050,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.6%
Monthly Cash Flow
-$2,557/mo
Estimated Rent
$4,595/mo
Cash-on-Cash
-13.31%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,595 |
| Mortgage | −$4,833 |
| Property Tax | −$989 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$875 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$2,557/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,140 |
| Vacancy (5%) | −$2,757 |
| Property Tax | −$11,865 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,500 |
| Annual NOI | $27,318 |
| Cap Rate | 2.6% |
Cash Required to Close
| Down Payment (20%) | $210,000 |
| Ontario Land Transfer Tax | $17,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,475 |
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.