53 Hogan Manor Drive, Brampton
Brampton
$699,900
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 SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
8
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
Welcome To This Beautifully Maintained 3-Bedroom Freehold Townhome, Ideally Located In A Sought-After Brampton Neighbourhood. Featuring A Bright, Open-Concept Layout, The Combined Living And Dining Rooms Showcase Elegant Hardwood Flooring And Flow Seamlessly Into The Modern Kitchen, Complete With Granite Countertops, A Breakfast Bar, And Stainless Steel Appliances-Perfect For Both Everyday Living And Entertaining. Hardwood Stairs Lead To The Second Level, Where You'll Find A Spacious Primary Bedroom Featuring Hardwood Floors, A Walk-In Closet, And A Private 3-Piece Ensuite. Two Additional Generously Sized Bedrooms Provide Ample Space For Family, Guests, Or A Home Office. The Unfinished Basement Offers Endless Possibilities To Customize And Create Additional Living Space To Suit Your Needs. Conveniently Located Close To Schools, Parks, Shopping, Transit, And Major Highways, This Freehold Townhome Is An Excellent Opportunity For First-Time Buyers, Growing Families, Or Investors Alike. Move In And Make It Your Own!
MississaugaInvestor.ca
53 Hogan Manor Drive
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$699,900
Cash-Flow Report · July 31, 2026
Cap Rate
3.51%
Monthly Cash Flow
-$1,174/mo
Estimated Rent
$3,700/mo
Cash-on-Cash
-9.18%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,700 |
| Mortgage | −$3,222 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$185 |
| Cash Flow | -$1,174/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,400 |
| Vacancy (5%) | −$2,220 |
| Property Tax | −$7,909 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,999 |
| Annual NOI | $24,572 |
| Cap Rate | 3.51% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.