22 clinton Street, Brampton
Brampton
$699,000
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
9
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
Well Maintained,3+1 Bedroom, 3.5-Bath Freehold Townhome in Prime Location! Fully finished basement by the builder with open-concept floor plan, full bathroom and a second kitchen, Sep entrance through garage ,perfect for In-lawsuit ,Brand New Carpet On Second floor, Freshly Painted. This home offers a modern, stylish living experience with exquisite finishes and plenty of space for a growing family or young professionals. Immaculate laminate floors throughout the main floor. Open-concept floor plan on the main floor. Spacious living & dinging rooms. Modern kitchen with backsplash, breakfast bar, stainless steel appliances . The second floor is home to the spacious master bedroom with walk-in closet and 5-piece ensuite. In addition to 2 other well-sized bedrooms with windows and closets, plus the main bathroom. Laundry room is conveniently located on the main floor. . Lots of storage space. Good Size backyard perfect for outdoor gatherings, along with a separate entrance through the garage for easy access. 1 Garage parking spot plus 1 driveway parking spots.
MississaugaInvestor.ca
22 clinton Street
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$699,000
Cash-Flow Report · August 2, 2026
Cap Rate
3.58%
Monthly Cash Flow
-$1,130/mo
Estimated Rent
$3,740/mo
Cash-on-Cash
-8.85%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,740 |
| Mortgage | −$3,217 |
| Property Tax | −$658 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$187 |
| Cash Flow | -$1,130/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,880 |
| Vacancy (5%) | −$2,244 |
| Property Tax | −$7,899 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,990 |
| Annual NOI | $25,047 |
| Cap Rate | 3.58% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.