9 Arcola Street, Brampton
Brampton
$794,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
4
Bathrooms
4
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,000/mo
Estimated from market price-to-rent ratios
Remarks
1765 Sq Ft As Per MPAC!! Welcome To This Beautiful 2-Year-Old (3+ 1 Bedroom) 3-Storey Townhouse Situated In A Highly Desirable Neighbourhood. The Main Floor Features A Spacious Bedroom. Second Floor Offers A Bright Open-Concept Layout With Spacious Living & Dining Room. Kitchen Is Equipped With Stainless Steel Appliances & Breakfast Area Along With A Private Retreat That Walks Out To A Huge Balcony-Ideal For Relaxing Or Entertaining. Third Floor Features 3 Spacious Bedrooms & 2 Full Washrooms. Primary Bedroom Includes A Walk-In Closet & Private Ensuite Bath. Located In A Prime Area Close To Shopping Malls, Schools, Parks, Public Transit, Major Highways & All Essential Amenities.
MississaugaInvestor.ca
9 Arcola Street
Att/Row/Townhouse · 4bd/4ba · ~1,750 sqft
$794,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.83%
Monthly Cash Flow
-$2,445/mo
Estimated Rent
$3,000/mo
Cash-on-Cash
-16.83%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,000 |
| Mortgage | −$3,659 |
| Property Tax | −$749 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$662 |
| Vacancy (5%) | −$150 |
| Cash Flow | -$2,445/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$36,000 |
| Vacancy (5%) | −$1,800 |
| Property Tax | −$8,983 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,950 |
| Annual NOI | $14,567 |
| Cap Rate | 1.83% |
Cash Required to Close
| Down Payment (20%) | $158,999.8 |
| Ontario Land Transfer Tax | $12,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $174,374.8 |
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.