20 Crescent Hill Drive, Brampton
Brampton
$1,699,000
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
Detached
Bedrooms
4
Bathrooms
5
Days on Market
19
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$4,050/mo
Estimated from market price-to-rent ratios
Remarks
Attention Builders, Developers, Investors & End Users! Rare Opportunity To Acquire Approximately 1.456 Acres In One Of Brampton's Most Prestigious Neighborhood's On Sough-After Crescent Hill Dr. Property Is Surrounded By Luxury Custom Homes On A Quiet, Mature, Tree-Lined Street. Existing 4-Bedroom, 4-Bathroom Bungalow Is Currently Livable And Offers Immediate Use. Total Land Area: 63,431.66 Sq. Ft. Exceptional Location Within Walking Distance To Chinguacousy Park, Bramalea City Centre, Bramalea Go Station, Library, Shopping, Schools, Public Transit And Everyday Amenities. Minutes To Brampton Civic Hospital And Major Transportation Routes .An Outstanding Opportunity To Build Luxury Custom Homes, Invest In A Premier Location, Or Enjoy Estate-Style Living In An Established Executive Enclave. Buyers To Complete Their Own Due Diligence on Development Potential, Zoning, Permits And Future Use. Property Being Sold In "As Is, Where Is" Condition.
MississaugaInvestor.ca
20 Crescent Hill Drive
Detached · 4bd/5ba · ~1,750 sqft
$1,699,000
Cash-Flow Report · August 3, 2026
Cap Rate
0.43%
Monthly Cash Flow
-$7,214/mo
Estimated Rent
$4,050/mo
Cash-on-Cash
-23.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,050 |
| Mortgage | −$7,820 |
| Property Tax | −$1,600 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,416 |
| Vacancy (5%) | −$203 |
| Cash Flow | -$7,214/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$48,600 |
| Vacancy (5%) | −$2,430 |
| Property Tax | −$19,199 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$16,990 |
| Annual NOI | $7,281 |
| Cap Rate | 0.43% |
Cash Required to Close
| Down Payment (20%) | $339,800 |
| Ontario Land Transfer Tax | $30,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $373,255 |
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.