144- 1 Beckenrose Court, Brampton
Brampton
$459,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXECUTIVE REAL ESTATE SERVICES LTD.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
1
Bathrooms
1
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to unit 144 at 1 Beckenrose Court ! One of the rarest units available! Wake up to the beautiful breathtaking ravine pond facing sun rise view! Situated amongst multi million dollar homes! Enjoy the practical layout with open concept living and dining space! Full size kitchen with stainless steel appliances! Super low maintenance fee makes this home very affordable for first time home buyers and investors! Good size primary bedroom with ample amounts of lighting and a walk in closet! Close to walking trails, parks, schools etc. Book a showing and come fall in love with this unit today! Location Location Location! Positioned in the heart of Bram West, & close to top schools, parks, recreational trails, grocery, shopping, plazas, highway & much more.
MississaugaInvestor.ca
144- 1 Beckenrose Court
Condo Townhouse · 1bd/1ba · ~650 sqft
$459,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.41%
Monthly Cash Flow
-$1,572/mo
Estimated Rent
$1,600/mo
Cash-on-Cash
-18.78%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,600 |
| Mortgage | −$2,113 |
| Property Tax | −$432 |
| Insurance | −$225 |
| Condo Fee | −$322 |
| Vacancy (5%) | −$80 |
| Cash Flow | -$1,572/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$19,200 |
| Vacancy (5%) | −$960 |
| Property Tax | −$5,187 |
| Insurance | −$2,700 |
| Condo Fee | −$3,864 |
| Annual NOI | $6,489 |
| Cap Rate | 1.41% |
Cash Required to Close
| Down Payment (20%) | $91,800 |
| Ontario Land Transfer Tax | $5,655 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $100,455 |
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.