
47 Legendary Circle, Brampton
Brampton
$1,399,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SAVE MAX REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
17
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Legally finished basement with 2 bedrooms and 2 washrooms. Located at the intersection of Steeles Ave. and Financial Drive. Total 6-car parking. Exposed aggregate concrete driveway. Beautiful 4 Bedroom & 4 Bathroom home in the prestigious Streetsville Glen community on golf course streets. Situated on a huge lot with more than 3,000 sq. ft. of living space. Engineered hardwood flooring throughout the home. Smooth ceilings on the main floor. 9-ftceilings throughout with 8-ft doors. Beautiful oak staircase with iron pickets. The spacious primary bedroom features a 6-piece ensuite with a glass shower, freestanding tub, and walk-in closet with double doors. Separate living room, separate dining room, and a family room with a gas fireplace and double sliding doors leading to the backyard. Modern kitchen with a walk-in pantry and breakfast bar.9-ft ceilings on the second floor with 8-ft doors. Bright, beautifully finished legal basement featuring engineered hardwood flooring and a custom marble bathroom. Located in a very prime area of Brampton, this is a truly beautiful home. Minutes to Highway 407.Beautifully finished backyard with stamped concrete and a hardtop gazebo. This opportunity cannot be missed!
MississaugaInvestor.ca
47 Legendary Circle
Detached · 6bd/5ba · ~2,250 sqft
$1,399,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.24%
Monthly Cash Flow
-$3,834/mo
Estimated Rent
$5,600/mo
Cash-on-Cash
-14.96%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,600 |
| Mortgage | −$6,444 |
| Property Tax | −$1,318 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,167 |
| Vacancy (5%) | −$280 |
| Cash Flow | -$3,834/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,200 |
| Vacancy (5%) | −$3,360 |
| Property Tax | −$15,820 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,000 |
| Annual NOI | $31,320 |
| Cap Rate | 2.24% |
Cash Required to Close
| Down Payment (20%) | $279,999.8 |
| Ontario Land Transfer Tax | $24,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $307,474.8 |
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.