50 Willow Park Drive, Brampton
Brampton
$979,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by GET HOME REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
4
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
Rare One-of-a-Kind Home on a Premium Pie-Shaped Ravine Lot with a Double Garage & Walkout Basement!Separate Main floor Laundry and separate Basement laundry provision. Experience breathtaking backyard views from the walkout basement, which opens directly onto a beautifully landscaped patio overlooking the ravine.This exceptional home offers a thoughtfully designed layout featuring separate living, dining, and family rooms, highlighted by a cozy gas fireplace. The spacious open-concept kitchen includes a large breakfast area, perfect for everyday living and entertaining.The second floor features 3 generously sized bedrooms, 2 full bathrooms, and a convenient laundry area. Additional highlights include pot lights throughout, fresh paint, and true move-in-ready condition.The professionally finished open-concept walkout basement seamlessly extends your living space and provides direct access to the backyard patio, creating the perfect setting to relax and enjoy the spectacular ravine views. Brand new A/C 2026, Furnance 2021, Roof 2021( still under warranty)
MississaugaInvestor.ca
50 Willow Park Drive
Detached · 3bd/4ba · ~1,750 sqft
$979,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.09%
Monthly Cash Flow
-$3,619/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-20.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$4,506 |
| Property Tax | −$922 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$816 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$3,619/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$11,063 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,790 |
| Annual NOI | $10,647 |
| Cap Rate | 1.09% |
Cash Required to Close
| Down Payment (20%) | $195,800 |
| Ontario Land Transfer Tax | $16,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $214,855 |
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.