55 Keats Terrace, Brampton
Brampton
$815,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
4
Days on Market
8
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
Welcome to this beautifully maintained 3-bedroom, 4-bathroom semi-detached brick home, nestled on a quiet, family-friendly street. The bright and inviting main level features a spacious combined living and dining area, along with a family-sized eat-in kitchen that walks out to an expansive wooden deck-ideal for summer barbecues and outdoor entertaining.The generous primary bedroom includes a walk-in closet and a private ensuite, while the additional bedrooms offer plenty of space for family or guests. The professionally finished basement (completed for personal use with city permits) features a large recreation room, den, living area, and a full bathroom, with excellent potential to be converted into an in-law suite.Enjoy beautifully landscaped front and back yards, highlighted by a massive wooden deck that creates the perfect setting for relaxing or hosting gatherings. This home truly reflects pride of ownership and is a must-see.Ideally located within walking distance to schools, the Cassie Campbell Community Centre, parks, shopping, public transit, and all everyday amenities.
MississaugaInvestor.ca
55 Keats Terrace
Semi-Detached · 3bd/4ba · ~1,300 sqft
$815,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.63%
Monthly Cash Flow
-$1,965/mo
Estimated Rent
$3,640/mo
Cash-on-Cash
-13.19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,640 |
| Mortgage | −$3,751 |
| Property Tax | −$768 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$679 |
| Vacancy (5%) | −$182 |
| Cash Flow | -$1,965/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,680 |
| Vacancy (5%) | −$2,184 |
| Property Tax | −$9,210 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,150 |
| Annual NOI | $21,436 |
| Cap Rate | 2.63% |
Cash Required to Close
| Down Payment (20%) | $163,000 |
| Ontario Land Transfer Tax | $12,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $178,775 |
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.