39- 200 Malta Avenue, Brampton
Brampton
$660,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TEAM PANAG REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
3
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,750/mo
Estimated from market price-to-rent ratios
Remarks
Bright and spacious corner-unit townhome featuring 3 bedrooms, a versatile loft, and a private rooftop terrace in an unbeatable location. This beautifully upgraded home offers 9-ft ceilings on the main and second floors, engineered hardwood flooring, quartz countertops, custom blinds, and two underground parking spaces. Enjoy breathtaking city views from the expansive rooftop deck-perfect for relaxing or entertaining. Combining style, comfort, and modern living, this home is ideally situated just minutes from shopping, grocery stores, Shoppers World, schools, parks, transit, and all essential amenities.
MississaugaInvestor.ca
39- 200 Malta Avenue
Condo Townhouse · 4bd/3ba · ~1,700 sqft
$660,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.39%
Monthly Cash Flow
-$1,725/mo
Estimated Rent
$2,750/mo
Cash-on-Cash
-14.31%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,750 |
| Mortgage | −$3,038 |
| Property Tax | −$622 |
| Insurance | −$225 |
| Condo Fee | −$452 |
| Vacancy (5%) | −$138 |
| Cash Flow | -$1,725/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$33,000 |
| Vacancy (5%) | −$1,650 |
| Property Tax | −$7,458 |
| Insurance | −$2,700 |
| Condo Fee | −$5,424 |
| Annual NOI | $15,768 |
| Cap Rate | 2.39% |
Cash Required to Close
| Down Payment (20%) | $132,000 |
| Ontario Land Transfer Tax | $9,675 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $144,675 |
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.