9 Weatherell Drive, Brampton
Brampton
$879,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 GREEN REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
19
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this meticulously maintained detached home offering the perfect blend of comfort, style, and functionality! Featuring 3 spacious bedrooms plus a professionally finished 1-bedroom basement with a separate entrance, this home is ideal for extended family, guests, or in-law living. The beautifully renovated kitchen boasts granite countertops, modern finishes, and ample cabinetry. Enjoy elegant hardwood flooring throughout the main and second levels, a carpet-free interior, and numerous quality upgrades. Step outside to a large entertaining deck with a hot tub, enclosed porch, and private backyard-perfect for relaxing or hosting family and friends. The extended driveway provides parking for up to 5 vehicles. Located in a highly sought-after neighbourhood close to top-rated schools, parks, recreation centre, public transit, GO Station, and major highways. Move-in ready and shows true pride of ownership-don't miss this exceptional opportunity!
MississaugaInvestor.ca
9 Weatherell Drive
Detached · 4bd/3ba · ~1,750 sqft
$879,000
Cash-Flow Report · August 2, 2026
Cap Rate
2.87%
Monthly Cash Flow
-$1,947/mo
Estimated Rent
$4,090/mo
Cash-on-Cash
-12.11%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,090 |
| Mortgage | −$4,046 |
| Property Tax | −$828 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$733 |
| Vacancy (5%) | −$205 |
| Cash Flow | -$1,947/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,080 |
| Vacancy (5%) | −$2,454 |
| Property Tax | −$9,933 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,790 |
| Annual NOI | $25,203 |
| Cap Rate | 2.87% |
Cash Required to Close
| Down Payment (20%) | $175,800 |
| Ontario Land Transfer Tax | $14,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $192,855 |
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.