
57 Benhurst Crescent, Brampton
Brampton
$769,600
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
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
Welcome to this beautifully cared-for townhome nestled in one of Northwest Brampton's most sought-after neighborhood. Featuring stylish laminate flooring, neutral decor, and a bright,inviting layout, this home is ready for you to make it your own.The spacious main level offers a functional open-concept design, highlighted by a modern kitchen complete with ceramic tile backsplash, gorgeous counter space, and ample cabinetry. The adjoining living and dining areas provide an ideal setting for everyday living and entertaining, with direct access to a private, fully fenced backyard.Upstairs, the spacious primary bedroom serves as a relaxing retreat with a walk-in closet and a well-appointed en suite featuring double vanities, a separate shower, and a soaker tub. Two additional bedrooms share a full bathroom, while a versatile landing area offers the perfect spot for a home office, study nook, or reading corner.The unfinished basement presents endless possibilities to customize additional living space to suit your family's needs.Conveniently located close to Mount Pleasant GO Station, scenic walking trails, parks, top-rated schools, shopping, restaurants, and everyday amenities, this exceptional home combines comfort, convenience, and outstanding value for families looking to settle in a thriving community.
MississaugaInvestor.ca
57 Benhurst Crescent
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$769,600
Cash-Flow Report · July 31, 2026
Cap Rate
3.07%
Monthly Cash Flow
-$1,571/mo
Estimated Rent
$3,750/mo
Cash-on-Cash
-11.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,750 |
| Mortgage | −$3,542 |
| Property Tax | −$725 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$641 |
| Vacancy (5%) | −$188 |
| Cash Flow | -$1,571/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$45,000 |
| Vacancy (5%) | −$2,250 |
| Property Tax | −$8,696 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,696 |
| Annual NOI | $23,658 |
| Cap Rate | 3.07% |
Cash Required to Close
| Down Payment (20%) | $153,920 |
| Ontario Land Transfer Tax | $11,867 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $168,787 |
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.