3 Prairie Creek Crescent, Brampton
Brampton
$1,249,000
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
4
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,600/mo
Estimated from market price-to-rent ratios
Remarks
Experience Refined Living In The Highly Coveted Riverview Heights Community Of Bram West! This Exceptional 2-storey Detached Residence Offers 2272 Sqft Of Thoughtfully Designed Space, Plus A Professionally Finished 770 Sq. Ft. Basement, Delivering The Perfect Blend Of Luxury, Comfort, And Modern Functionality. Boasting 4 Spacious Bedrooms And 4 Bathrooms, This Beautifully Upgraded Home Features An Elegant Open-concept Layout With 9-ft Smooth Ceilings, Rich Hardwood Flooring, A Cozy Fireplace, And A Stunning Stained Oak Staircase. The Chef-inspired Kitchen Is Designed To Impress With Premium Kitchenaid Stainless Steel Appliances, Quartz Countertops, A Stylish Backsplash, And Upscale Finishes Throughout. The Professionally Finished Basement Provides Versatile Additional Living Space Ideal For Entertaining, A Home Office, Gym, Recreation Area, Or Extended Family Living. Ideally Situated Near The Brampton/Mississauga Border, This Prime Location Offers Convenient Access To Highways 401 & 407 And Is Surrounded By Top-rated Schools, Parks, Theatres, Boutique Shopping, Dining, And All Essential Amenities. A Rare Opportunity To Own A Beautifully Appointed Home In One Of Bram West's Most Prestigious Neighborhoods!
MississaugaInvestor.ca
3 Prairie Creek Crescent
Detached · 4bd/4ba · ~2,250 sqft
$1,249,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.94%
Monthly Cash Flow
-$4,771/mo
Estimated Rent
$3,600/mo
Cash-on-Cash
-20.88%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,600 |
| Mortgage | −$5,749 |
| Property Tax | −$1,176 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,041 |
| Vacancy (5%) | −$180 |
| Cash Flow | -$4,771/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,200 |
| Vacancy (5%) | −$2,160 |
| Property Tax | −$14,114 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,490 |
| Annual NOI | $11,736 |
| Cap Rate | 0.94% |
Cash Required to Close
| Down Payment (20%) | $249,800 |
| Ontario Land Transfer Tax | $21,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $274,255 |
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.