32 Orangeblossom Trail, Brampton
Brampton
$899,700
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE MAPLE LEAF REALTY LTD.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
18
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Gorgeous & Unique Corner Semi Detached House, Bright and Spacious feels like detached, all over hardwood floors, Gourmet kitchen with granite countertops, separate living, separate dining, separate family room with electric fireplace to make you feel cozy in Canadian winters, nice backyard and front yard with newly done Interlocking, Spacious 4 bedrooms with 2 full washrooms on second floor, High demand location of Mississauga rd and Williams parkway, best outside view from the porch in all of street, S/S appliances, California shutters, Partially finished LEGAL basement by builder, oak stairs, walkin closet in master bedroom, must have look, close to all amenities, big plaza, Walmart, home depot, transit, schools, worship place.
MississaugaInvestor.ca
32 Orangeblossom Trail
Semi-Detached · 4bd/3ba · ~1,750 sqft
$899,700
Cash-Flow Report · August 2, 2026
Cap Rate
2.95%
Monthly Cash Flow
-$1,926/mo
Estimated Rent
$4,250/mo
Cash-on-Cash
-11.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,250 |
| Mortgage | −$4,141 |
| Property Tax | −$847 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$213 |
| Cash Flow | -$1,926/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,000 |
| Vacancy (5%) | −$2,550 |
| Property Tax | −$10,167 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,997 |
| Annual NOI | $26,586 |
| Cap Rate | 2.95% |
Cash Required to Close
| Down Payment (20%) | $179,940 |
| Ontario Land Transfer Tax | $14,469 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,409 |
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.