98 Davenfield Circle, Brampton
Brampton
$799,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX PRESIDENT REALTY
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
5
Bathrooms
4
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
**Attention First-Time Home Buyers & Investors! Welcome to this spacious4+1 bedroom freeholdtownhouse, perfectly nestled in a premium East Brampton location, backing onto a serene ravineand tranquil pond. This home boasts a professionally finished lookout basement with oversized,sun-drenched windows installed by the builder. Enjoy a spacious, thoughtfully designed layoutbathed in natural light all day long. The master bedroom offers a breathtaking view of theravine and pond, creating a peaceful retreat. Gleaming hardwood floors, elegant porcelaintiles, and grace every level - no carpet anywhere! The oak staircase adds a touch ofsophistication, while stainless steel appliances and sleek porcelain tile accents elevate themodern kitchen. Huge Great Room W/ Walk-Out To Fenced Yard..Conveniently located with easyaccess to Highways 427 and 407, grocery stores, public transit, places of worship, and more.Just steps from Gore Centre and Jaipur Gore Plaza, this home blends nature and urbanconvenience seamlessly & Much More..... Don't Miss it!!!
MississaugaInvestor.ca
98 Davenfield Circle
Att/Row/Townhouse · 5bd/4ba · ~1,750 sqft
$799,999
Cash-Flow Report · July 31, 2026
Cap Rate
2.16%
Monthly Cash Flow
-$2,240/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-15.32%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$3,682 |
| Property Tax | −$753 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$2,240/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$9,040 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,000 |
| Annual NOI | $17,310 |
| Cap Rate | 2.16% |
Cash Required to Close
| Down Payment (20%) | $159,999.8 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,474.8 |
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.