2 Alisma Trail, Brampton
Brampton
$699,900
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
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
Rosedale Village Gated Adult Lifestyle Living at its Best - Rarely available, Bright and Sunny End Unit Penelope Rose Bungalow Townhouse. Lots of Natural Sunshine, Open Concept Main Level, Appliances, Backsplash, Gas F/P, Primary features 4 piece ensuite. Nicely Finished Basement with Porcelain Tiles, 2 Extra Rooms and Bathroom - great for company! Original Owners. Beautiful Clubhouse, I/D Saltwater Pool, Sauna, Exercise Room, Party Rooms, Shuffleboard, Private Golf Course (Fees Incl.), Tennis, Pickleball, Bocce Ball, Shuffleboard, and so much more! Lawn Care & Snow Removal Included too!, 24 Hours Gated Security. Flexible Closing.
MississaugaInvestor.ca
2 Alisma Trail
Condo Townhouse · 3bd/3ba · ~1,500 sqft
$699,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.52%
Monthly Cash Flow
-$2,338/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-18.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$3,222 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Condo Fee | −$559 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$2,338/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$7,909 |
| Insurance | −$2,700 |
| Condo Fee | −$6,708 |
| Annual NOI | $10,613 |
| Cap Rate | 1.52% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.