
20 Lavender Jewel Street, Brampton
Brampton
$759,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
16
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully maintained end-unit bungalow townhome in the highly desirable gated community of Rosedale Village. Offering over 1,400 sq. ft. of thoughtfully designed living space, this bright and inviting two-bedroom, two-bathroom home combines comfort, functionality, and low-maintenance living. The spacious and functional layout is enhanced by an abundance of windows that fill the home with natural light. The combined living and dining areas provide an ideal setting for entertaining, while the cozy family room with a fireplace flows seamlessly into the kitchen, complete with a convenient walkout to the private patio and beautifully landscaped backyard. The generous primary suite features a walk-in closet and a private ensuite bathroom, creating the perfect retreat. A second spacious bedroom is ideal for guests, a home office, or additional living space. Main-floor laundry with direct access to the attached garage adds everyday convenience. Enjoy an exceptional lifestyle in Rosedale Village, where residents have access to an impressive array of amenities, including a clubhouse, indoor swimming pool, fitness centre, sauna, billiards room, a private golf course, and so much more. Experience the perfect blend of comfort, community, and carefree living in one of Brampton's most sought-after communities.
MississaugaInvestor.ca
20 Lavender Jewel Street
Condo Townhouse · 2bd/2ba · ~1,500 sqft
$759,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.85%
Monthly Cash Flow
-$2,955/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-21.3%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$3,494 |
| Property Tax | −$715 |
| Insurance | −$225 |
| Condo Fee | −$611 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$2,955/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$8,577 |
| Insurance | −$2,700 |
| Condo Fee | −$7,332 |
| Annual NOI | $6,471 |
| Cap Rate | 0.85% |
Cash Required to Close
| Down Payment (20%) | $151,800 |
| Ontario Land Transfer Tax | $11,655 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $166,455 |
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.