34 Jingle Crescent, Brampton
Brampton
$889,800
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Absolutely Gorgeous!! Welcome to this Beautiful Well Maintained Semi with a unique blend of comfort and style in high prestigious area of Castlemore, Most Desirable Location. House Features Separate Living, Dining, Family Room, and great size Kitchen. Freshly Painted main floor, Hardwood on Main Floor, 3 Spacious Bedrooms include Primary Bedroom W/Ensuite & Walk in closet. Laundry on second floor. The fully finished 1 bedroom basement with Separate entrance through Garage extends the living space, boasting a bright, open-concept layout. No House at the back. Close to Schools, Park & Shopping Plaza. A Must See !!
MississaugaInvestor.ca
34 Jingle Crescent
Semi-Detached · 4bd/4ba · ~1,750 sqft
$889,800
Cash-Flow Report · July 31, 2026
Cap Rate
2.68%
Monthly Cash Flow
-$2,111/mo
Estimated Rent
$3,990/mo
Cash-on-Cash
-12.98%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,990 |
| Mortgage | −$4,096 |
| Property Tax | −$838 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$742 |
| Vacancy (5%) | −$200 |
| Cash Flow | -$2,111/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,880 |
| Vacancy (5%) | −$2,394 |
| Property Tax | −$10,055 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,898 |
| Annual NOI | $23,833 |
| Cap Rate | 2.68% |
Cash Required to Close
| Down Payment (20%) | $177,960 |
| Ontario Land Transfer Tax | $14,271 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $195,231 |
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.