
79 Newbridge Crescent, Brampton
Brampton
$964,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 FIRST CANADIAN CORP
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
3
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
This is the home you've been waiting for! Meticulously maintained and beautifully updated, this exceptional property sits on a deep lot and is ready to welcome you home. From the moment you arrive, you'll appreciate the impressive curb appeal. A brand-new driveway, concrete walkway, patio, and retaining wall (2024) create a stunning first impression, while major exterior updates including the roof (2019), exterior doors (2024), windows (2025), and garage door (2026) provide both style and peace of mind. Step inside to discover elegant Italian porcelain tile flooring (2024), a bright and airy gourmet kitchen featuring a full pantry wall, and pot lights throughout the main floor. An updated powder room (2022) completes this inviting space, making it perfect for both everyday living and entertaining. Upstairs, you'll find three generously sized bedrooms and a beautifully renovated main bathroom (2022), highlighted by a deep soaker tub with a stunning tiled surround. The fully finished basement (2022) offers outstanding versatility with a second kitchen, a spacious open-concept family room, a stylish 3-piece bathroom, and ample storage-ideal for extended family, guests, or additional living space. Every detail of this home reflects true pride of ownership, combining quality craftsmanship with thoughtful updates throughout. Offering exceptional space, modern finishes, and a highly desirable lot, this is a home you'll be proud to call your own. Don't miss this incredible opportunity. Book your private showing today and experience everything this remarkable home has to offer!
MississaugaInvestor.ca
79 Newbridge Crescent
Detached · 3bd/3ba · ~1,300 sqft
$964,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.25%
Monthly Cash Flow
-$2,636/mo
Estimated Rent
$3,940/mo
Cash-on-Cash
-14.94%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,940 |
| Mortgage | −$4,441 |
| Property Tax | −$909 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$804 |
| Vacancy (5%) | −$197 |
| Cash Flow | -$2,636/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,280 |
| Vacancy (5%) | −$2,364 |
| Property Tax | −$10,903 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,649 |
| Annual NOI | $21,664 |
| Cap Rate | 2.25% |
Cash Required to Close
| Down Payment (20%) | $192,980 |
| Ontario Land Transfer Tax | $15,773 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $211,753 |
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.