106 Pennyroyal Crescent, Brampton
Brampton
$999,900
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 REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Beautiful Dream Bungalow With Walkout Bsmt & Ravine On Side. 9 Ft Ceilings, Sept Living/Dining& Family Rms. Good Size Kitchen With Walkout To Big Deck. Big Back Yard. Partially Finished Bsmt. Steps To Beautiful Parks & Stunning Dreams Of Lake. This Fantastic Bungalow Shows Extremely Well With Many Features. Hardwood Throughout, Upgraded Kitchen. It All Simply MeansThat The Work Is Done. Conveniently Located In A Desirable Neighborhood. Seller Will Be Selling With A Legal Basement Apt.
MississaugaInvestor.ca
106 Pennyroyal Crescent
Detached · 3bd/3ba · ~1,750 sqft
$999,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.39%
Monthly Cash Flow
-$2,612/mo
Estimated Rent
$4,200/mo
Cash-on-Cash
-14.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,200 |
| Mortgage | −$4,602 |
| Property Tax | −$942 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$833 |
| Vacancy (5%) | −$210 |
| Cash Flow | -$2,612/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,400 |
| Vacancy (5%) | −$2,520 |
| Property Tax | −$11,299 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,999 |
| Annual NOI | $23,882 |
| Cap Rate | 2.39% |
Cash Required to Close
| Down Payment (20%) | $199,980 |
| Ontario Land Transfer Tax | $16,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $219,453 |
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.