19 Virtues Avenue, Brampton
Brampton
$750,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by YES REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,950/mo
Estimated from market price-to-rent ratios
Remarks
WELCOME TO 19 VIRTUES AVENUE, LOCATED IN PEEL, BRAMPTON! THIS MODERN SEMI-DETACHED HOME IS IN THE HEART OF THE SANDALWOOD AND CHINGUACOUSY COMMUNITY. THIS HOME IS A BEAUTIFUL 3 BED 3 BATH HOME WITH A SPACIOUS AND FINISHED BASEMENT WITH ADDITIONAL BEDROOM/DEN AREA AND WASHROOM. THIS UNIT FEATURES A FAMILY-SIZE OPEN CONCEPT KITCHEN WITH WOOD COUNTERS AND SPACIOUS LIVING SPACE COMBINED WITH A DINING AND LIVING ROOM OVERLOOKING THE WALK-OUT PATIO AREA. THIS HOME HAS BEAUTIFUL HARDWOOD FLOORING AND LED LIGHTING THROUGHOUT THE HOME. THE BASEMENT FEATURES AN AREA WITH A SPACIOUS REC/ADDITIONAL BEDROOM PERFECT FOR ENTERTAINING AS WELL AS AN IN-LAW 3-PIECE ENSUITE BATHROOM. STEPS AWAY FROM BEAUTIFUL GREENERY AND NATURE VIEWS, THIS TOWNHOME IS PERFECT FOR OUTDOOR ENJOYMENT. THIS HOME IS IN CLOSE PROXIMITY TO THE CASSIE CAMPBELL RECREATION CENTRE, PEEL SCHOOL DISTRICTS AND COLLEGES AS WELL. MINUTES AWAY FROM THE 401 HIGHWAY. THIS HOME IS IDEAL FOR ALL FAMILY TYPES WHO ARE LOOKING FOR A COZY TOWNHOME. THIS CONDO TOWNHOME IS ALSO PET-FRIENDLY. COME TAKE A LOOK AT THIS BEAUTIFUL SEMI-DETACHED HOME IN THE BRAMPTON AREA.
MississaugaInvestor.ca
19 Virtues Avenue
Semi-Detached · 4bd/4ba · ~2,250 sqft
$750,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.99%
Monthly Cash Flow
-$2,206/mo
Estimated Rent
$2,950/mo
Cash-on-Cash
-16.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,950 |
| Mortgage | −$3,452 |
| Property Tax | −$706 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$625 |
| Vacancy (5%) | −$148 |
| Cash Flow | -$2,206/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$35,400 |
| Vacancy (5%) | −$1,770 |
| Property Tax | −$8,475 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,500 |
| Annual NOI | $14,955 |
| Cap Rate | 1.99% |
Cash Required to Close
| Down Payment (20%) | $150,000 |
| Ontario Land Transfer Tax | $11,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $164,475 |
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.