
38 Cedar Lake Crescent, Brampton
Brampton
$739,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SOTHEBY'S INTERNATIONAL REALTY CANADA
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
4
Days on Market
19
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,500/mo
Estimated from market price-to-rent ratios
Remarks
Terracotta Village! Beautiful three bedroom townhome backing onto green space with a main floor family room & walkout to a private yard. Rare townhome with a balcony off the kitchen for barbecuing, morning coffee or an evening of relaxation. Combined living and dining room, ideal for entertaining. Spacious kitchen features island with breakfast bar, solid wood cabinetry, granite countertops, updated stainless steel appliances, breakfast room, walkout to balcony with a natural gas line for barbecue, plus kitchen window with views of the greenery behind. The property features south and west exposures that fill the space with natural light, complemented by a transom window above the patio door. Two vehicle parking - a garage with direct access to the foyer and a spot in the driveway, along with plenty of visitors parking. The primary bedroom has an ensuite bath and two closets complete with closet organizer. Second floor features 9Ft. ceilings, family room has partial 9Ft 5" ceilings. Main floor features family room, home office and two piece washroom. Nestled at the Mississauga/Brampton border in a family-friendly community and minutes to major highways (407/401/410), public transit, schools, shopping, parks, walking trails. Minutes to Meadowvale Conservation Area, Susan Fennell Sportsplex & South Fletcher's Branch Library. A quiet spot with no neighbours at the back, this well-kept home provides good value!
MississaugaInvestor.ca
38 Cedar Lake Crescent
Condo Townhouse · 3bd/4ba · ~1,900 sqft
$739,900
Cash-Flow Report · August 2, 2026
Cap Rate
1.71%
Monthly Cash Flow
-$2,354/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-17.41%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$3,406 |
| Property Tax | −$697 |
| Insurance | −$225 |
| Condo Fee | −$401 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$2,354/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$8,361 |
| Insurance | −$2,700 |
| Condo Fee | −$4,812 |
| Annual NOI | $12,627 |
| Cap Rate | 1.71% |
Cash Required to Close
| Down Payment (20%) | $147,980 |
| Ontario Land Transfer Tax | $11,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $162,253 |
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.