4 Hardcastle Court, Brampton
Brampton
$724,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SUTTON GROUP-ADMIRAL REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
2
Days on Market
20
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,050/mo
Estimated from market price-to-rent ratios
Remarks
Renovated 4 Bedroom home, nestled in a peaceful court setting on a premium corner lot with an impressive rear width of approx. 77 feet perfect outdoor living space to enjoy with family and friends. Private drive. Modern upgrades will draw you in at first glance: kitchen cabinets with quartz countertop, and glass backsplash; new staircase, FULL-SIZE windows providing an abundance of natural light; exquisite feature wall; oversized sliding door; upgraded flooring throughout; sleek hardware and elegant light fixtures; pot-lights throughout; FORCED AIR GAS furnace; 2 full-piece bathrooms. Note: no sidewalk. General amenities: within close proximity to Chinguacousy Park, schools, place of worship, transit and GO bus service. medical centres, and Bramalea City Center. Dual side access leading directly to the rear yard, offering a level of lot usability not commonly found in the area. Large front windows, generous rear windows, and a full sliding door combine to deliver exceptional natural light.
MississaugaInvestor.ca
4 Hardcastle Court
Detached · 4bd/2ba · ~1,300 sqft
$724,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.29%
Monthly Cash Flow
-$1,952/mo
Estimated Rent
$3,050/mo
Cash-on-Cash
-14.74%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,050 |
| Mortgage | −$3,337 |
| Property Tax | −$683 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$604 |
| Vacancy (5%) | −$153 |
| Cash Flow | -$1,952/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,600 |
| Vacancy (5%) | −$1,830 |
| Property Tax | −$8,191 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,249 |
| Annual NOI | $16,630 |
| Cap Rate | 2.29% |
Cash Required to Close
| Down Payment (20%) | $144,980 |
| Ontario Land Transfer Tax | $10,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $158,953 |
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.