21 Cordgrass Crescent, Brampton
Brampton
$699,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
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
LOCATION, LOCATION, LOCATION!!! Featuring 3 Bed 3 Bath Semi Detach with 2 Full Bath on Second floor, Master with 5 Pc Ensuite and Walk in Closet. Main Floor Ceiling, Freshly Painted. Upgraded Flooring on the Main Level. Newly Built Legal Side Entrance. All Rooms are Spacious and filled with natural light. Main Floor have family /living area , Separate Side entrance to the basement . Big Private Backyard, Total 5 Parking spots , Walking distance to the Brampton Civic Hospital and all other amenities.
MississaugaInvestor.ca
21 Cordgrass Crescent
Semi-Detached · 3bd/3ba · ~1,300 sqft
$699,000
Cash-Flow Report · August 2, 2026
Cap Rate
3.09%
Monthly Cash Flow
-$1,415/mo
Estimated Rent
$3,440/mo
Cash-on-Cash
-11.08%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,440 |
| Mortgage | −$3,217 |
| Property Tax | −$658 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$172 |
| Cash Flow | -$1,415/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$41,280 |
| Vacancy (5%) | −$2,064 |
| Property Tax | −$7,899 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,990 |
| Annual NOI | $21,627 |
| Cap Rate | 3.09% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.