34 Jackman Drive, Brampton
Brampton
$499,900
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
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this impressive end-unit freehold townhome, offering exceptional privacy and the spacious feel of a semi-detached home. Located in a desirable Brampton neighbourhood, this beautifully maintained residence features three generous bedrooms, updated bathrooms, modern laminate flooring, and a bright, functional layout designed for comfortable family living. The stylish kitchen offers contemporary finishes and plenty of space for cooking and entertaining. A professionally finished basement adds valuable living space, perfect for a recreation room, home office, guest area, or extended family. Step outside to a rare oversized, fully fenced backyard featuring a large deck-an ideal private retreat for summer barbecues, entertaining, children, and pets. Move-in ready and not to be missed!
MississaugaInvestor.ca
34 Jackman Drive
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$499,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.69%
Monthly Cash Flow
-$1,182/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-12.96%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,301 |
| Property Tax | −$471 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$417 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$1,182/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$5,649 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$4,999 |
| Annual NOI | $13,442 |
| Cap Rate | 2.69% |
Cash Required to Close
| Down Payment (20%) | $99,980 |
| Ontario Land Transfer Tax | $6,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $109,453 |
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.