
30 Orchard Park Gate, Brampton
Brampton
$1,188,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by iCloud Realty Ltd.
Investment Analysis
Key Facts
Type
Detached Condo
Bedrooms
3
Bathrooms
3
Days on Market
11
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,200/mo
Estimated from market price-to-rent ratios
Remarks
Welcome To This Meticulously Redesigned Executive Open Concept Bungalow In The Prestigious Rosedale Village Golf & Country Club, One Of Brampton's Most Sought-After Gated Adult Lifestyle Communities. Enjoy An Exclusive Golf-Course Lifestyle With Access To The Private 9Hole Golf Course, Clubhouse, Indoor Pool, Tennis Facilities, 24-Hour Security And Exceptional Resort-Style Amenities. Situated On One Of The Community's Largest Lots, This Rare Residence Showcases High-End Designer Finishes, Premium Lighting, Brazilian Hardwood Flooring Throughout The Main Floor And Primary Bedroom, Wood California Shutters, And Exceptional Attention To Detail Throughout. The Stunning Chef's Kitchen Features Premium Sub-Zero Refrigeration, Incl Extended BuiltIn Freezer And Cooler Drawers, Incl Multiple Freezers And A Beverage Cooler, Wolf Gas Cooktop, Built-In Oven With Warming Drawer, Microwave, Miele Dishwasher, Quartz Countertops, Custom Cabinetry And An Oversized 6-Seat Island-Perfect For Entertaining. The Spa-Inspired Primary Ensuite Offers Heated Floors, A Smart Toilet/Bidet, Rainfall Shower With Body Jets, Sauna And A Luxurious Jetted Tub, Creating The Ultimate Private Retreat. The Primary Bedroom Includes A Custom Headboard/Head Post, Which Is Included With The Property. Additional Highlights Include Heated Laundry Room Floors, A Custom Wine Cellar With Humidifier, Brand-New Furnace, Tankless Water Heater, Upgraded Systems And Custom Finishes Throughout. The Professionally Finished Lower Level Offers An Expansive Recreation And Media Area With Mirrored Feature Walls And Flexible Space For Entertaining, Hosting Guests Or Creating A Private Home Office. Enjoy Premium Landscaping, Exceptional Privacy And The Convenience Of Maintenance-Free, Resort-Style Community Living. A Rare Opportunity To Own A Truly One-Of-A-Kind, Turnkey Residence Offering Luxury, Prestige And An Unmatched Golf-Course Lifestyle In One Of Brampton's Most Desirable Gated Communities.
MississaugaInvestor.ca
30 Orchard Park Gate
Detached Condo · 3bd/3ba · ~1,700 sqft
$1,188,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.03%
Monthly Cash Flow
-$4,451/mo
Estimated Rent
$3,200/mo
Cash-on-Cash
-20.48%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,200 |
| Mortgage | −$5,468 |
| Property Tax | −$1,119 |
| Insurance | −$225 |
| Condo Fee | −$679 |
| Vacancy (5%) | −$160 |
| Cash Flow | -$4,451/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,400 |
| Vacancy (5%) | −$1,920 |
| Property Tax | −$13,424 |
| Insurance | −$2,700 |
| Condo Fee | −$8,148 |
| Annual NOI | $12,208 |
| Cap Rate | 1.03% |
Cash Required to Close
| Down Payment (20%) | $237,600 |
| Ontario Land Transfer Tax | $20,235 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $260,835 |
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.