289 Archdekin Drive, Brampton
Brampton
$699,900
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
Semi-Detached
Bedrooms
4
Bathrooms
2
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,900/mo
Estimated from market price-to-rent ratios
Remarks
Exceptional Opportunity To Own A Beautifully Renovated Semi-Detached Home In A Mature, Tree-Lined Family Neighborhood! This Stunning Residence Showcases Quality Upgrades Throughout And Offers The Perfect Blend Of Style, Comfort & Functionality. Featuring A Professionally Finished Basement With Elegant Spa-Inspired Bathroom And Spacious 4th Bedroom, Ideal For Extended Family Or Additional Living Space. Freshly Painted In Designer Neutral Tones With Rich Hardwood Flooring Throughout Most Of The Main & Second Floor. The Modern Updated Kitchen Is Complemented By Upgraded Appliances And Contemporary Finishes, While The Renovated Second-Floor Bathroom Adds A Touch Of Luxury. Oversized Primary Retreat Created From Two Original Bedrooms Offers Exceptional Space And Comfort. Situated On A Premium Deep Fenced Lot With Private Backyard & Shed, Perfect For Entertaining Or Relaxing. Prime Location Just Minutes To Hwy 410,Downtown Brampton, Parks, Schools, Shopping & Transit. Truly Move-In Ready And A Rare Find For First-Time Buyers, Families Or Investors!
MississaugaInvestor.ca
289 Archdekin Drive
Semi-Detached · 4bd/2ba · ~1,300 sqft
$699,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.21%
Monthly Cash Flow
-$1,934/mo
Estimated Rent
$2,900/mo
Cash-on-Cash
-15.12%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,900 |
| Mortgage | −$3,222 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$145 |
| Cash Flow | -$1,934/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,800 |
| Vacancy (5%) | −$1,740 |
| Property Tax | −$7,909 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,999 |
| Annual NOI | $15,452 |
| Cap Rate | 2.21% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.