233- 70 All Nations Drive, Brampton
Brampton
$674,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by THE DANIELS REALTY CORPORATION
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
11
Price Drop
4%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,450/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to Daniels Low Carbon Community MPV2 - a pristine 3-bedroom, 2.5-bathroom condo townhome ready for occupancy in one of Brampton's most thoughtfully designed sustainable communities. Ideally located just a short walk or bike ride to Mount Pleasant GO Station for effortless downtown commuting, with exceptional walkability to retail shops, healthcare services, top-rated schools, and parks. Residents enjoy comprehensive building amenities including a fully-equipped fitness centre, games room, media lounge, party room, business centre, and children's play area, plus the innovative Circular Economy Hub. Outdoor living is redefined with landscaped BBQ and garden areas, and a stunning park featuring playground equipment, scenic walking paths, and an amphitheatre. Experience sustainable urban living without compromising on style, convenience, or quality of life! This is brand new unit is eligible for the Government Enhanced HST Rebate program.
MississaugaInvestor.ca
233- 70 All Nations Drive
Condo Townhouse · 3bd/3ba · ~1,300 sqft
$674,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.8%
Monthly Cash Flow
-$2,094/mo
Estimated Rent
$2,450/mo
Cash-on-Cash
-16.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,450 |
| Mortgage | −$3,106 |
| Property Tax | −$636 |
| Insurance | −$225 |
| Condo Fee | −$454 |
| Vacancy (5%) | −$123 |
| Cash Flow | -$2,094/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$29,400 |
| Vacancy (5%) | −$1,470 |
| Property Tax | −$7,626 |
| Insurance | −$2,700 |
| Condo Fee | −$5,448 |
| Annual NOI | $12,156 |
| Cap Rate | 1.8% |
Cash Required to Close
| Down Payment (20%) | $134,980 |
| Ontario Land Transfer Tax | $9,973 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $147,953 |
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.