23 Martin Byrne Drive, Brampton
Brampton
$1,759,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CONDO CULTURE
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
6
Days on Market
10
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this exceptional corner-lot residence in Brampton's prestigious Vales of Humber community. Freshly painted and offering over 5,000 sq ft of total living space, this south-facing home blends impressive scale, timeless finishes, and a thoughtfully designed layout for modern family living.A grand foyer with an elegant oak staircase and wrought-iron pickets sets the tone for the beautifully appointed interior. The main level features 10-foot ceilings, highlighted by a breathtaking 13-foot formal living room framed by soaring two-storey windows that flood the home with natural light. A separate formal dining room is perfect for entertaining, while the inviting family room with a gas fireplace offers a warm gathering space.At the heart of the home is a spacious kitchen featuring granite countertops, an oversized centre island, abundant cabinetry, and a bright breakfast area with walkout to the backyard. Large windows and the home's desirable south exposure fill the principal living spaces with natural light throughout the day.The upper level offers four generously sized bedrooms with ample closet space. The expansive primary suite features a spacious ensuite, while the second bedroom enjoys its own ensuite. Bedrooms three and four share a Jack-and-Jill bathroom, and upper-level laundry adds everyday convenience.The fully finished lower level offers 9-foot ceilings, a separate entrance, full kitchen, spacious living area, and a self-contained two-bedroom suite-ideal for multigenerational living, extended family, guests, or rental income potential.Complete with an extended driveway, 200-amp electrical service, and located close to parks, schools, shopping, and major commuter routes, this is a rare opportunity to own a home that combines grand living spaces, abundant natural light, and exceptional versatility
MississaugaInvestor.ca
23 Martin Byrne Drive
Detached · 6bd/6ba · ~3,250 sqft
$1,759,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.5%
Monthly Cash Flow
-$5,890/mo
Estimated Rent
$5,845/mo
Cash-on-Cash
-18.29%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,845 |
| Mortgage | −$8,096 |
| Property Tax | −$1,656 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,466 |
| Vacancy (5%) | −$292 |
| Cash Flow | -$5,890/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$70,140 |
| Vacancy (5%) | −$3,507 |
| Property Tax | −$19,877 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$17,590 |
| Annual NOI | $26,466 |
| Cap Rate | 1.5% |
Cash Required to Close
| Down Payment (20%) | $351,800 |
| Ontario Land Transfer Tax | $31,655 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $386,455 |
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.