508- 18 Knightsbridge Road, Brampton
Brampton
$459,777
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
Condo Apartment
Bedrooms
2
Bathrooms
1
Days on Market
15
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,900/mo
Estimated from market price-to-rent ratios
Remarks
!!Very Well Maintained, Bright and Spacious 2 Bedroom 1 Washroom unit!! White Premium Custom Kitchen with Extended cabinets,Quartz countertop and backsplash !!Custom Kitchen with Spice rack, Covered Garbage bin and B/I Hood and Premium Light fixtures!! Upgraded Washroom with Standup Showers with Tiled walls, premium plumbing , Mirrored Vanity and Toilet fixtures!! Carpet free with Vinyl Flooring Throughout! West exposure with Enclosed Balcony!! Descent size bedroom with Mirrored Closets!! 1 Undergound Parking!! Available for immediate or long Closing!!
MississaugaInvestor.ca
508- 18 Knightsbridge Road
Condo Apartment · 2bd/1ba · ~950 sqft
$459,777
Cash-Flow Report · August 3, 2026
Cap Rate
1.23%
Monthly Cash Flow
-$1,645/mo
Estimated Rent
$1,900/mo
Cash-on-Cash
-19.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,900 |
| Mortgage | −$2,116 |
| Property Tax | −$433 |
| Insurance | −$225 |
| Condo Fee | −$676 |
| Vacancy (5%) | −$95 |
| Cash Flow | -$1,645/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,800 |
| Vacancy (5%) | −$1,140 |
| Property Tax | −$5,195 |
| Insurance | −$2,700 |
| Condo Fee | −$8,112 |
| Annual NOI | $5,653 |
| Cap Rate | 1.23% |
Cash Required to Close
| Down Payment (20%) | $91,955.4 |
| Ontario Land Transfer Tax | $5,671 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $100,626.4 |
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.