
39 Lost Canyon Way, Brampton
Brampton
$2,299,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE SUPERSTARS REAL ESTATE LIMITED
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
7
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
Welcome to the exceptional luxury dethatched home nestled in the most desirable area of Brampton's family friendly community. This lovely property situated on a quite cul-de-sac. Showcasing elegant stone and brick exterior finishes. Approximately 4800 sqft of above grade living space, with a thoughtfully designed layout, perfect for large and multi-generation families, especially those who love nature! 6 spacious and sun-filled bedrooms, each with own full washrooms, walk-in closets, and large windows. Primary bedroom with large his & hers closets, separate dressing room, and beautiful, bright ensuite. Main floor with guest bedroom also with full washroom and closet. Main floor 10ft ceiling, Second floor and basement 9ft ceiling. Office on main floor with separate exterior entrance. Large and spacious Balcony and Porch to enjoy the outdoors in all weather. Separate dining room with star ceiling. Family room with 13 ft waffle ceiling, stone wall, & gas fireplace. Walkout unfinished basement, with two exterior entrances, 9ft ceiling, and huge windows. Close to many nature trails as well as Eldorado park, multiple schools, Mount Pleasant GO station, Lionhead Golf Club, all major banks, Walmart, and shopping.
MississaugaInvestor.ca
39 Lost Canyon Way
Detached · 6bd/7ba · ~4,250 sqft
$2,299,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.15%
Monthly Cash Flow
-$8,388/mo
Estimated Rent
$6,850/mo
Cash-on-Cash
-19.85%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$6,850 |
| Mortgage | −$10,587 |
| Property Tax | −$2,166 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,917 |
| Vacancy (5%) | −$343 |
| Cash Flow | -$8,388/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$82,200 |
| Vacancy (5%) | −$4,110 |
| Property Tax | −$25,990 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,000 |
| Annual NOI | $26,400 |
| Cap Rate | 1.15% |
Cash Required to Close
| Down Payment (20%) | $459,999.8 |
| Ontario Land Transfer Tax | $43,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $506,974.8 |
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.