
1707- 1 Belvedere Court, Brampton
Brampton
$458,800
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,900/mo
Estimated from market price-to-rent ratios
Remarks
SUB PENTHOUSE - Spacious 2 Bedroom Suite with Panoramic Views at The Belvedere, Suite #1707 WATCH THE INTERACTIVE VIRTUAL TOUR AND DRONE VIDEOS (LINKS ABOVE) BEFORE YOU BOOK YOUR SHOWING *** Welcome to this sub penthouse suite, Suite #1707 at 1 Belvedere Court, a rare over 1200 sq ft offering in this prestigious boutique building in the heart of Historic Downtown Brampton. Perched near the top with a south facing panoramic and unobstructed views, this bright 2 bedroom suite includes a private balcony, 1 parking spot, and access to an underground pathway connecting directly to Rose Theatre parking. This exceptional layout features large principal rooms, including an oversized living room, a separate formal dining room, and a separate kitchen, perfect for entertaining. Both bedrooms are generously sized, and the primary suite includes a 4 piece ensuite bathroom plus ensuite laundry for convenience. Second full bathroom completes the space. Recent upgrades include brand new luxury vinyl flooring, new light fixtures, fresh paint, and new kitchen and bathroom faucets, all completed in 2026. Condo fees include heating, air conditioning, and water, for worry free living. The Belvedere is a quiet, pristine, and highly sought after boutique residence known for its welcoming, family friendly atmosphere, home to professionals, retirees, and families alike. Amenities include 24 hour security and concierge, a rooftop terrace, gym, elegant party room, games room, car wash, and visitor parking. Steps to Gage Park, Garden Square's lively events, trendy restaurants, vibrant shops, the Rose Theatre for performing arts, City Hall, the YMCA, Brampton Tennis Club, Algoma University, Peel Memorial Hospital, and weekly farmers markets. Transit and the GO Station are around the corner, and Hwy 410 is minutes away. Enjoy the comforts of this rare sub penthouse in a remarkable building. A must see you won't want to miss.
MississaugaInvestor.ca
1707- 1 Belvedere Court
Condo Apartment · 2bd/2ba · ~1,300 sqft
$458,800
Cash-Flow Report · July 31, 2026
Cap Rate
0.74%
Monthly Cash Flow
-$1,830/mo
Estimated Rent
$1,900/mo
Cash-on-Cash
-21.87%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,900 |
| Mortgage | −$2,112 |
| Property Tax | −$432 |
| Insurance | −$225 |
| Condo Fee | −$866 |
| Vacancy (5%) | −$95 |
| Cash Flow | -$1,830/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,800 |
| Vacancy (5%) | −$1,140 |
| Property Tax | −$5,184 |
| Insurance | −$2,700 |
| Condo Fee | −$10,392 |
| Annual NOI | $3,384 |
| Cap Rate | 0.74% |
Cash Required to Close
| Down Payment (20%) | $91,760 |
| Ontario Land Transfer Tax | $5,651 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $100,411 |
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.