18 Oconnor Crescent, Brampton
Brampton
$1,449,993
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE SUPERSTARS REAL ESTATE LIMITED
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
5
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
LEGAL TWO BEDROOM BASEMENT APARTMENT IN This 4 Bedroom home located in the Popular & Prestigious Area Of Mount Pleasant Go Station. It has lot to offer Double Door Entry Leads To Large Foyer, Spacious & Open Concept Living/Dining Area, Separate Large Family Room W Fireplace, Rare 9 Ft Ceiling On Main & Second Floor,10 Feet Coffered Ceiling At Master Bedroom W/5Pc Ensuite. Very practical open concept layout. The upgraded kitchen has lot of cabinets, granite counters, stainless steel appliances, movable island with walkout to the fenced yard and over looks family sized FAMILY room equipped with gas fireplace to enjoy. The upstairs offers Four bedrooms , Three full washrooms and a laundry room. Primary room( master) has rare find 10 ft coffered ceiling with walk in closet and 5 piece spa style ensuite washrooms. The second master also has its independent attached washroom. Lots of pot lights makes the house bright. The basement is professionally built and finished with the approval of City of Brampton as a second dwelling. This two bedroom basement apartment is rented to the AAA tenants and are willing to stay. The basement it self can carry a mortgage of approx 400k
MississaugaInvestor.ca
18 Oconnor Crescent
Detached · 6bd/5ba · ~2,750 sqft
$1,449,993
Cash-Flow Report · July 31, 2026
Cap Rate
1.93%
Monthly Cash Flow
-$4,347/mo
Estimated Rent
$5,395/mo
Cash-on-Cash
-16.38%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,395 |
| Mortgage | −$6,674 |
| Property Tax | −$1,365 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,208 |
| Vacancy (5%) | −$270 |
| Cash Flow | -$4,347/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$64,740 |
| Vacancy (5%) | −$3,237 |
| Property Tax | −$16,385 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$14,500 |
| Annual NOI | $27,918 |
| Cap Rate | 1.93% |
Cash Required to Close
| Down Payment (20%) | $289,998.6 |
| Ontario Land Transfer Tax | $25,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $318,473.6 |
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.