1 Ortona Drive, Brampton
Brampton
$1,279,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FORTUNE HOMES REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
5
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
3 bed rooms legal basement with 2 full washrooms, totally renovated from top to bottom. brand new kitchen, all washrooms , new flooring, new paint. roof changed 2 years ago.
MississaugaInvestor.ca
1 Ortona Drive
Detached · 7bd/5ba · ~3,250 sqft
$1,279,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.69%
Monthly Cash Flow
-$3,015/mo
Estimated Rent
$5,650/mo
Cash-on-Cash
-12.88%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,650 |
| Mortgage | −$5,887 |
| Property Tax | −$1,204 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,066 |
| Vacancy (5%) | −$283 |
| Cash Flow | -$3,015/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,800 |
| Vacancy (5%) | −$3,390 |
| Property Tax | −$14,453 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,790 |
| Annual NOI | $34,467 |
| Cap Rate | 2.69% |
Cash Required to Close
| Down Payment (20%) | $255,800 |
| Ontario Land Transfer Tax | $22,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $280,855 |
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.