49 Newbridge Crescent, Brampton
Brampton
$849,900
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
Detached
Bedrooms
4
Bathrooms
3
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,150/mo
Estimated from market price-to-rent ratios
Remarks
Beautifully upgraded 3+1 bedroom home situated in a highly convenient location with no sidewalk, allowing for extra driveway parking. Featuring landscaped front and backyard, this home offers exceptional curb appeal and outdoor enjoyment. Fresh paint, new flooring, Pot lights, new front door, iron pickets, an upgraded kitchen with extended cabinetry, backsplash and stone countertops in both the kitchen and bathrooms. The bright open-concept living and dining area features French door with a walkout to a beautiful deck and gazebo-perfect for entertaining or relaxing. The finished basement includes an additional bedroom, providing extra living space for the family. Ideally located just 2 minutes to Highway 410 and only minutes from schools, parks, shopping, restaurants, transit, and all essential amenities.
MississaugaInvestor.ca
49 Newbridge Crescent
Detached · 4bd/3ba · ~1,300 sqft
$849,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.78%
Monthly Cash Flow
-$2,653/mo
Estimated Rent
$3,150/mo
Cash-on-Cash
-17.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,150 |
| Mortgage | −$3,912 |
| Property Tax | −$800 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$708 |
| Vacancy (5%) | −$158 |
| Cash Flow | -$2,653/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$37,800 |
| Vacancy (5%) | −$1,890 |
| Property Tax | −$9,604 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,499 |
| Annual NOI | $15,107 |
| Cap Rate | 1.78% |
Cash Required to Close
| Down Payment (20%) | $169,980 |
| Ontario Land Transfer Tax | $13,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,453 |
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.