408- 225 Malta Avenue, Brampton
Brampton
$649,000
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 HALLMARK REALTY LTD.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
4
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,400/mo
Estimated from market price-to-rent ratios
Remarks
Brand New 3 Bedroom, 2 Bathroom Corner Unit, Open Concept Layout, Stainless Steel Appliances, Large Windows For Natural Light. Prime Location In Brampton Near Shopper's World, Brampton Gateway Bus Terminal And 2 Minute Walk To Sheridan College. Gym, Party Room, 24 Hour Security. Easy Access to Hwy 410, 401 and 407 And Much More!! Condo Is Virtual Staged
MississaugaInvestor.ca
408- 225 Malta Avenue
Condo Apartment · 3bd/2ba · ~1,100 sqft
$649,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.42%
Monthly Cash Flow
-$2,219/mo
Estimated Rent
$2,400/mo
Cash-on-Cash
-18.72%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,400 |
| Mortgage | −$2,987 |
| Property Tax | −$611 |
| Insurance | −$225 |
| Condo Fee | −$676 |
| Vacancy (5%) | −$120 |
| Cash Flow | -$2,219/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,800 |
| Vacancy (5%) | −$1,440 |
| Property Tax | −$7,334 |
| Insurance | −$2,700 |
| Condo Fee | −$8,112 |
| Annual NOI | $9,214 |
| Cap Rate | 1.42% |
Cash Required to Close
| Down Payment (20%) | $129,800 |
| Ontario Land Transfer Tax | $9,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,255 |
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.