23 Fenflower Court, Brampton
Brampton
$1,149,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by SANDAL REAL ESTATE SERVICES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
8
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
Absolute Showstopper! This immaculate, fully upgraded 4+2 bedroom with 5 WASHROOMS home is a true gem. Featuring over 3000 sqft of living space a stunning open-concept kitchen with a large centre island, quartz countertops, and an abundance of natural light. Enjoy spacious living and dining areas, plus a separate family room perfect for entertaining! Beautifully upgraded from top to bottom throughout, with no carpet in the home. Convenient main floor laundry . Details and pot lights throughout add a luxurious touch. Plus, a professionally finished basement with separate entrance completes, and a nice backyard patio deck with a gazebo this dream home!
MississaugaInvestor.ca
23 Fenflower Court
Detached · 6bd/5ba · ~2,250 sqft
$1,149,999
Cash-Flow Report · August 1, 2026
Cap Rate
2.59%
Monthly Cash Flow
-$2,814/mo
Estimated Rent
$4,995/mo
Cash-on-Cash
-13.37%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,995 |
| Mortgage | −$5,293 |
| Property Tax | −$1,083 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$958 |
| Vacancy (5%) | −$250 |
| Cash Flow | -$2,814/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$59,940 |
| Vacancy (5%) | −$2,997 |
| Property Tax | −$12,995 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,500 |
| Annual NOI | $29,748 |
| Cap Rate | 2.59% |
Cash Required to Close
| Down Payment (20%) | $229,999.8 |
| Ontario Land Transfer Tax | $19,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $252,474.8 |
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.