61 Sugarcane Avenue, Brampton
Brampton
$1,087,000
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 REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
10
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
Beautiful 4 Bed 3 Bath Fully Renovated With Sep Entrance Detached Home In Desirable Area. 9' Ceiling. Main Floor Double Door Entrance, Open Concept Layout, Modern Kitchen, Hardwood Floors, Good Size Bedrooms, No House @ Front, Close To Bus Stop, School, Park Right In Front Of The House. New Kitchen, Quartz Countertop.
MississaugaInvestor.ca
61 Sugarcane Avenue
Detached · 4bd/3ba · ~2,250 sqft
$1,087,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.23%
Monthly Cash Flow
-$2,988/mo
Estimated Rent
$4,390/mo
Cash-on-Cash
-15.03%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,390 |
| Mortgage | −$5,003 |
| Property Tax | −$1,024 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$906 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$2,988/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,680 |
| Vacancy (5%) | −$2,634 |
| Property Tax | −$12,283 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,870 |
| Annual NOI | $24,193 |
| Cap Rate | 2.23% |
Cash Required to Close
| Down Payment (20%) | $217,400 |
| Ontario Land Transfer Tax | $18,215 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $238,615 |
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.