18- 18 Carleton Place, Brampton
Brampton
$499,000
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
This charming 3-bedroom, 2-bathroom home features hardwood flooring on the main floor and laminate flooring on the upper level, offering a blend of elegance and comfort. The property boasts spacious and bright living areas, a functional kitchen, and a fully finished basement. Located in a family-friendly neighborhood with a private backyard perfect for outdoor enjoyment, it is conveniently close to parks, schools, shopping centers, and public transportation. This home is an excellent choice for families and investors alike-don't miss out on this fantastic opportunity!
MississaugaInvestor.ca
18- 18 Carleton Place
Condo Townhouse · 3bd/2ba · ~1,300 sqft
$499,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.54%
Monthly Cash Flow
-$1,658/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-18.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,297 |
| Property Tax | −$470 |
| Insurance | −$225 |
| Condo Fee | −$803 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,658/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$5,639 |
| Insurance | −$2,700 |
| Condo Fee | −$9,636 |
| Annual NOI | $7,675 |
| Cap Rate | 1.54% |
Cash Required to Close
| Down Payment (20%) | $99,800 |
| Ontario Land Transfer Tax | $6,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,255 |
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.