55- 9450 The Gore Road, Brampton
Brampton
$699,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE SILVERCITY REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
2
Bathrooms
2
Days on Market
5
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,150/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully designed, newly constructed townhome in the sought-after Castlemore neighborhood! Offering approximately 1070 SQFT of thoughtfully designed living space, this home features 2 spacious bedrooms, 2 full bathrooms, and a modern kitchen with contemporary finishes, perfect for everyday living and entertaining. The bright, open-concept layout is filled with natural light, creating a warm and inviting atmosphere. Whether you're a first-time home buyer, downsizer, or investor, this property offers an excellent opportunity to own a stylish home in a convenient location. Ideally situated close to schools, parks, grocery stores, restaurants, and everyday amenities, you'll also enjoy easy access to Costco, Walmart, and Highway 427, making commuting and daily errands simple and convenient. Don't miss your chance to own a newly built home in one of Brampton's most desirable communities. Schedule your private showing today Before it sold out.
MississaugaInvestor.ca
55- 9450 The Gore Road
Condo Townhouse · 2bd/2ba · ~1,100 sqft
$699,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.59%
Monthly Cash Flow
-$2,295/mo
Estimated Rent
$2,150/mo
Cash-on-Cash
-17.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,150 |
| Mortgage | −$3,222 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Condo Fee | −$231 |
| Vacancy (5%) | −$108 |
| Cash Flow | -$2,295/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$25,800 |
| Vacancy (5%) | −$1,290 |
| Property Tax | −$7,910 |
| Insurance | −$2,700 |
| Condo Fee | −$2,772 |
| Annual NOI | $11,128 |
| Cap Rate | 1.59% |
Cash Required to Close
| Down Payment (20%) | $139,999.8 |
| Ontario Land Transfer Tax | $10,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,474.8 |
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.