29 Tralee Street, Brampton
Brampton
$796,000
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
16
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
>>>PRICED TO SELL! MOTIVATED SELLER! >>>Don't Miss This Beautifully Renovated 3+1 Bedroom Detached Home In The Highly Desirable Heart Lake Community. Move-In Ready With MOST UPGRADES Completed In 2026, This Home Features A Brand-New Modern Kitchen With Quartz Countertops And New Stainless Steel Appliances, Fresh Paint, New Hardwood Flooring, Elegant Stairs With Iron Pickets, A New Roof, Updated Exterior Finishing With Pot Lights, And Professionally Landscaped Interlock In The Front, Side, And Backyard.>>>The Finished Basement Offers 1 Bedroom, A Full Bathroom, A Spacious Recreation Room, And Convenient Side Entrance Access, Providing Great Potential For An In-Law Suite Or Future Rental Income. Ideally Located Within Walking Distance To Walmart, Fortinos, Schools, Parks, And Everyday Amenities, With Quick Access To Highway 10 And Highway 410. Seller Is Motivated And Has Priced This Home For A Quick Sale, Making It An Incredible Opportunity To Own A Beautifully Upgraded Home In A Prime Location At Exceptional Value. Don't Miss Out-This Home Won't Last Long!
MississaugaInvestor.ca
29 Tralee Street
Detached · 4bd/3ba · ~1,300 sqft
$796,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.25%
Monthly Cash Flow
-$1,512/mo
Estimated Rent
$3,990/mo
Cash-on-Cash
-10.39%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,990 |
| Mortgage | −$3,664 |
| Property Tax | −$750 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$663 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$1,512/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,880 |
| Vacancy (5%) | −$2,394 |
| Property Tax | −$8,995 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,960 |
| Annual NOI | $25,831 |
| Cap Rate | 3.25% |
Cash Required to Close
| Down Payment (20%) | $159,200 |
| Ontario Land Transfer Tax | $12,395 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $174,595 |
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.