38 Callalily Road, Brampton
Brampton
$1,050,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 PROPERTY ZONE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
7
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Stunning Fully Renovated Double Car Garage Detached Home In A Highly Desirable Family-Friendly Neighbourhood! Featuring A Bright Open Concept Layout With Hardwood Flooring On The Main Level, Fresh Paint, Modern Bathrooms, California Shutters Throughout, And A Grand Family Room With Soaring 2-Storey Ceiling & Gas Fireplace. Upgraded Kitchen With Granite Countertops, Stylish Backsplash & Ample Cabinetry. Walk Out To A Huge Deck, Perfect For Entertaining. Separate Side Entrance To A Finished 2-Bedroom Basement Offering Excellent In-Law Suite Or Income Potential. Close To Top-Rated Schools, Parks, Shopping, Transit & Major Highways. Move-In Ready. A Perfect Home For Families & Investors Alike!
MississaugaInvestor.ca
38 Callalily Road
Detached · 5bd/4ba · ~2,250 sqft
$1,050,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.6%
Monthly Cash Flow
-$2,557/mo
Estimated Rent
$4,595/mo
Cash-on-Cash
-13.31%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,595 |
| Mortgage | −$4,833 |
| Property Tax | −$989 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$875 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$2,557/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,140 |
| Vacancy (5%) | −$2,757 |
| Property Tax | −$11,865 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,500 |
| Annual NOI | $27,318 |
| Cap Rate | 2.6% |
Cash Required to Close
| Down Payment (20%) | $210,000 |
| Ontario Land Transfer Tax | $17,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $230,475 |
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.