
78- 900 Central Park Drive, Brampton
Brampton
$509,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXIT REALTY HARE (PEEL)
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
2
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
Open House this Saturday Aug 1st and Sunday Aug 2nd from 2 pm to 4 pm. This is the one you've been waiting for. A bright, move-in-ready corner townhome in Brampton's Northgate community, set up perfectly for your next chapter. Step inside to a sun-filled main level where the eat-in galley kitchen opens into a comfortable living and dining space, with a handy powder room just off the main floor. Outback, you've got your own private yard backing onto green space. Imagine no rear neighbours, just room to relax .Downstairs, the fully finished basement gives you bonus space most homes at this price don't. A family room, a home gym, a playroom, or an office, however your life takes shape. This end unit adds a little extra layer of quiet and privacy. The complex offers its own outdoor pool, and your condo fees cover water, the roof, and the windows, so the big-ticket items are handled. Now let's talk location. Just down the road is Chinguacousy Park, one of Brampton's best loved green spaces, with trails, gardens, a splash pad, and room for the whole family to roam. You're also minutes from schools, Bramalea City Centre, the GO Station, William Osler's Brampton Civic Hospital, and Highways 410 and 407.Also right up your own street at 150 Central Park Drive sits the brand new Toronto Metropolitan University School of Medicine, the first new medical school in the GTA in over a century. Whether this is your first home or a smart long-term play, that's a neighbourhood you want to get into early. What more could you ask for at this price? Just imagine walking into this home. No projects, nothing left to do but enjoy. Corner unit, finished top to bottom, private green space outback. Why not come see it for yourself?
MississaugaInvestor.ca
78- 900 Central Park Drive
Condo Townhouse · 3bd/2ba · ~1,300 sqft
$509,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.76%
Monthly Cash Flow
-$1,598/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-17.17%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,347 |
| Property Tax | −$480 |
| Insurance | −$225 |
| Condo Fee | −$683 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,598/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$5,762 |
| Insurance | −$2,700 |
| Condo Fee | −$8,196 |
| Annual NOI | $8,992 |
| Cap Rate | 1.76% |
Cash Required to Close
| Down Payment (20%) | $101,980 |
| Ontario Land Transfer Tax | $6,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $111,653 |
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.