
41 Overlea Drive, Brampton
Brampton
$739,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
9
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,500/mo
Estimated from market price-to-rent ratios
Remarks
Set on a premium park-facing lot within the prestigious gated adult lifestyle community of Rosedale Village, this elegant 4-year-new Bungaloft offers refined living with exceptional resort-style amenities. A breathtaking two-storey foyer with soaring 17-foot ceilings welcomes you into a bright, open-concept great room featuring cathedral ceilings, rich hardwood flooring, a cozy fireplace, and walk-out access to a private backyard-perfect for relaxing or entertaining.The thoughtfully designed main level features a spacious primary suite with a beautifully appointed 3-piece ensuite, while the versatile den is generously sized to serve as a second main-floor bedroom or an ideal home office. The designer kitchen is finished with quartz countertops, a breakfast bar, and timeless cabinetry, creating a stylish and functional space for everyday living. An elegant hardwood staircase leads to the upper loft, where you'll find a welcoming family room, an additional bedroom, and a 4-piece bathroom-perfect for overnight guests or extended family. The expansive unfinished basement offers endless potential to create additional living space customized to your needs. Enjoy a truly maintenance-free, resort-inspired lifestyle with exclusive access to a 9-hole executive golf course, elegant clubhouse, fitness centre, indoor pool, tennis courts, party room, and a full calendar of community activities. Monthly condominium fees include lawn maintenance, driveway and walkway snow removal, and exclusive club membership, allowing you to spend more time enjoying the exceptional amenities and vibrant lifestyle that make Rosedale Village one of the area's most sought-after communities.
MississaugaInvestor.ca
41 Overlea Drive
Condo Townhouse · 3bd/3ba · ~1,900 sqft
$739,999
Cash-Flow Report · August 1, 2026
Cap Rate
1.44%
Monthly Cash Flow
-$2,516/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-18.61%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$3,406 |
| Property Tax | −$697 |
| Insurance | −$225 |
| Condo Fee | −$563 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$2,516/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$8,362 |
| Insurance | −$2,700 |
| Condo Fee | −$6,756 |
| Annual NOI | $10,682 |
| Cap Rate | 1.44% |
Cash Required to Close
| Down Payment (20%) | $147,999.8 |
| Ontario Land Transfer Tax | $11,275 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $162,274.8 |
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.