
40 Langdale Crescent, Brampton
Brampton
$739,902
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
Att/Row/Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
17
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
Beautiful freehold townhome offering approximately 1472 sq. ft. in the highly desirable Fletcher's West community of Brampton. Enjoy exceptional privacy with no homes behind. This well-maintained residence features 3 bedrooms and 3 bathrooms, making it ideal for growing families. The main floor offers a bright and functional layout with a combined living and dining room and a separate family room. The open-concept kitchen overlooks the family room and includes a breakfast area, perfect for everyday living. Hardwood flooring on the main floor, ceramic tiles in the hallway, and kitchen. The second floor features a large primary bedroom complete with a 4-piece ensuite and closets. The second and third bedrooms are generously sized, each comfortably fitting queen-sized beds and offering double closets with abundant natural light. A well-appointed 4-piece main bathroom completes the upper level. The 1 bedroom finished basement, features a bright and inviting family room and laundry room, offers excellent in-law suite potential. Additional highlights include a driveway with parking for up to 2 vehicles plus 1 in the garage (total 3 parking spaces). Located in a family-friendly neighbourhood close to schools, parks, and transit, this home is a must-see for those seeking space, functionality, and comfort.
MississaugaInvestor.ca
40 Langdale Crescent
Att/Row/Townhouse · 4bd/3ba · ~1,300 sqft
$739,902
Cash-Flow Report · August 1, 2026
Cap Rate
3.34%
Monthly Cash Flow
-$1,345/mo
Estimated Rent
$3,790/mo
Cash-on-Cash
-9.95%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,790 |
| Mortgage | −$3,406 |
| Property Tax | −$697 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$617 |
| Vacancy (5%) | −$190 |
| Cash Flow | -$1,345/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$45,480 |
| Vacancy (5%) | −$2,274 |
| Property Tax | −$8,361 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,399 |
| Annual NOI | $24,746 |
| Cap Rate | 3.34% |
Cash Required to Close
| Down Payment (20%) | $147,980.4 |
| Ontario Land Transfer Tax | $11,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $162,253.4 |
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.