21 Donlamont Circle, Brampton
Brampton
$829,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
5
Bathrooms
4
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
Visit Realtor Website For Additional Information. Beautiful 3 Bedroom Freehold Townhouse In Upper Mt. Pleasant Area. Close Very Practical Townhouse Layout That 410 & Mount Pleasant Go Station. Premium Brick And Siding Elevation With Portico. Features A Opens Up To A Magnificent Oak Staircase. Large Bedrooms On Upper Level Provide Plenty Of Space For Growing Family. The Primary Bedroom Features A Walk-In Closet, A Separate Four-Piece Bathroom. The Second And Third Bedrooms Have Built-In Closets. Located In A Highly Desirable Neighbourhood. Large Driveway. New Flooring & Paint. Close To All Amenities. Lots Of Windows For Plenty Of Natural Light Throughout The Day.
MississaugaInvestor.ca
21 Donlamont Circle
Att/Row/Townhouse · 5bd/4ba · ~1,300 sqft
$829,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.01%
Monthly Cash Flow
-$2,432/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-16.03%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$3,820 |
| Property Tax | −$782 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$692 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$2,432/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$9,378 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,299 |
| Annual NOI | $16,673 |
| Cap Rate | 2.01% |
Cash Required to Close
| Down Payment (20%) | $165,980 |
| Ontario Land Transfer Tax | $13,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $182,053 |
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.