51 Wilton Drive, Brampton
Brampton
$895,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
5
Bathrooms
3
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
Gorgeous upgraded home on a 100 lot. Thousands spent on recent upgrades/renovations. Sun lit living room with a large picture window, open concept living, 3 + 2 spacious bedrooms. Separate entrance to basement, two separate laundries. Basement renovated in 2025. Great for families, investors, or rental income. Basement is currently used as an air bnb.Extras: roof (2021), backyard (2024), windows (2023), garage door (2023), furnace (2022), tankless water heater (2023), attic insulation (2023), basement (2025)Rental items:Tankless water heaterBrokerage remarksBuyer/buyers agents to verify l too Measurements, tax, and legal description. Seller/sellers agent do not warrant retrofit status of basement.
MississaugaInvestor.ca
51 Wilton Drive
Semi-Detached · 5bd/3ba · ~1,300 sqft
$895,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.98%
Monthly Cash Flow
-$1,901/mo
Estimated Rent
$4,245/mo
Cash-on-Cash
-11.62%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,245 |
| Mortgage | −$4,120 |
| Property Tax | −$843 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$746 |
| Vacancy (5%) | −$212 |
| Cash Flow | -$1,901/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,940 |
| Vacancy (5%) | −$2,547 |
| Property Tax | −$10,114 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,950 |
| Annual NOI | $26,629 |
| Cap Rate | 2.98% |
Cash Required to Close
| Down Payment (20%) | $179,000 |
| Ontario Land Transfer Tax | $14,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $196,375 |
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.