
103- 4 Lisa Street, Brampton
Brampton
$399,990
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by THE CANADIAN HOME REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
19
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully renovated **2-bedroom condo** in one of Brampton's most sought-after locations!This **fully furnished, move-in-ready** home is an excellent opportunity for **first-time homebuyers, investors, downsizers, and seniors** looking for comfort, convenience, and lowmaintenance living.Step inside to a bright and spacious open-concept living and dining area featuring modernfinishes, fresh paint, and a carpet-free layout. The upgraded kitchen showcases elegant quartzcountertops, a stylish centre island, contemporary cabinetry, and ample storage-perfect forboth everyday living and entertaining.Enjoy your morning coffee or unwind in the evening on the private balcony overlooking apeaceful garden setting, offering a tranquil retreat right at home. Ideally located withinwalking distance to **Bramalea City Centre**, public transit, and the upcoming School ofMedicine, with quick access to major highways. Surrounded by parks, schools, restaurants,shopping, and all essential amenities, this location offers exceptional convenience and longterm value. Whether you're purchasing your first home, expanding your investment portfolio,looking to downsize, or seeking an accessible and comfortable home for retirement, thisbeautifully updated condo checks all the boxes.**A true turnkey opportunity-just move in and enjoy!**
MississaugaInvestor.ca
103- 4 Lisa Street
Condo Apartment · 2bd/1ba · ~950 sqft
$399,990
Cash-Flow Report · August 1, 2026
Cap Rate
1.11%
Monthly Cash Flow
-$1,472/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-20.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,841 |
| Property Tax | −$377 |
| Insurance | −$225 |
| Condo Fee | −$786 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,472/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$4,520 |
| Insurance | −$2,700 |
| Condo Fee | −$9,432 |
| Annual NOI | $4,438 |
| Cap Rate | 1.11% |
Cash Required to Close
| Down Payment (20%) | $79,998 |
| Ontario Land Transfer Tax | $4,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $87,473 |
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.