3 Chudleigh Avenue, Brampton
Brampton
$1,050,000
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
8
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
LEGAL BASEMENT APARTMENT | MORTGAGE HELPER | BRAND NEW ROOF! | MUST SEE!!! Beautifully maintained detached home offering approximately 2,200 sq. ft. plus a legal 1-bedroom basement apartment with separate entrance and separate laundry, rent potential $1,800/month. Features hardwood floors, main floor office space, oak staircase, updated kitchen with quartz countertops, gas stove, stainless steel appliances, professionally painted throughout, spacious bedrooms, and a primary suite with a 5-piece ensuite. Enjoy the new roof shingles, solid wood pergola, garage access, and pride of ownership throughout. A perfect blend of space, comfort, and income potential!
MississaugaInvestor.ca
3 Chudleigh Avenue
Detached · 5bd/5ba · ~2,250 sqft
$1,050,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.88%
Monthly Cash Flow
-$2,315/mo
Estimated Rent
$4,850/mo
Cash-on-Cash
-12.05%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,850 |
| Mortgage | −$4,833 |
| Property Tax | −$989 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$875 |
| Vacancy (5%) | −$243 |
| Cash Flow | -$2,315/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,200 |
| Vacancy (5%) | −$2,910 |
| Property Tax | −$11,865 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,500 |
| Annual NOI | $30,225 |
| Cap Rate | 2.88% |
Cash Required to Close
| Down Payment (20%) | $210,000 |
| Ontario Land Transfer Tax | $17,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,475 |
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.