5 Denali Crescent, Brampton
Brampton
$999,777
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
Detached
Bedrooms
4
Bathrooms
4
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Beautiful Single Garage Detached Home with 3 Bedrooms, 2.5 washrooms with Legal Rented Basement !! Facing North, No Sidewalk, Lots Of Space Between Homes!! Extra Long Driveway with 6 car Parkings !! Premium Lot with Access To Large Backyard On Both Sides, Garage Entry!! No Carpet, Spacious Kitchen, Lots Of Pantry, Big Breakfast Area!! Lots Of Windows With Natural Light, Iron Pickets!! Extra Light Fixtures with 2nd Floor Laundry!! Huge Bedrooms, Upgraded Bathrooms!! Legal rented Basement Apartment with 1 bedroom, 1 extra room , living area, kitchen and full washroom !! Separate Laundry and Separate Stairs Entrance from Backyard!!
MississaugaInvestor.ca
5 Denali Crescent
Detached · 4bd/4ba · ~1,750 sqft
$999,777
Cash-Flow Report · July 31, 2026
Cap Rate
2.43%
Monthly Cash Flow
-$2,573/mo
Estimated Rent
$4,240/mo
Cash-on-Cash
-14.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,240 |
| Mortgage | −$4,602 |
| Property Tax | −$941 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$212 |
| Cash Flow | -$2,573/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,880 |
| Vacancy (5%) | −$2,544 |
| Property Tax | −$11,297 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,998 |
| Annual NOI | $24,341 |
| Cap Rate | 2.43% |
Cash Required to Close
| Down Payment (20%) | $199,955.4 |
| Ontario Land Transfer Tax | $16,471 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,426.4 |
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.