85 Eldomar Avenue, Brampton
Brampton
$649,900
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 REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
15
Price Drop
7%
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Lovely detached 3 bedroom home on tree lined street on the cusp of peel village. Paved concrete verandah, paved drive, spacious foyer w/closet, open concept living room with bay window & dining room with pass thru to eat-in kitchen w/loads of storage. Lots of counter space, & cupboard space, bay window that overlooks the fenced yard, large primary bedroom w/large window & closet, 2 other bedrooms w/closets, renovated 4pc bath, 2 storage closets, finished basement w/rec room, exercise room, 2 pc bath w/toto toilet, above ground windows, utility/laundry room, outside poured concrete patio, fire pit, bbq, dining area, 2 sheds and lots of privacy, metal roofing, central air, beautiful mature trees in the park like back yard.
MississaugaInvestor.ca
85 Eldomar Avenue
Detached · 3bd/2ba · ~1,300 sqft
$649,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.1%
Monthly Cash Flow
-$1,853/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-15.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$2,991 |
| Property Tax | −$612 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$542 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$1,853/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$7,344 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,499 |
| Annual NOI | $13,667 |
| Cap Rate | 2.1% |
Cash Required to Close
| Down Payment (20%) | $129,980 |
| Ontario Land Transfer Tax | $9,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,453 |
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.