98 Sahara Trail, Brampton
Brampton
$699,000
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
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
!!Excellent Location!! ** A Must See House** Welcome to the perfect starter home in the sought-after Springdale district! This immaculate Freehold Townhouse offers the ideal blend of comfort and convenience for first-time buyers and small families. Boasting tons of natural sunlight, All Brick, Bright & Well-Maintained In High Demand Area With 3 Bedrooms, 3 Washrooms , More Spacious Than a Semi.1776 Sq Ft MPAC * BIG FAMILY ROOM ON THE GARAGE WITH FIRE PLACE* And A separate living room, family room, and formal dining room-perfect for both everyday living and entertaining., Close To All Amenities Hwy 410,Transit, And Plazas, Schools, Parks And Brampton Soccer Centre, ***** Don't Miss This Amazing Opportunity***** Watch virtual Tour.
MississaugaInvestor.ca
98 Sahara Trail
Att/Row/Townhouse · 3bd/3ba · ~1,750 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.64%
Monthly Cash Flow
-$2,261/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-17.7%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,217 |
| Property Tax | −$658 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$2,261/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$7,899 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,990 |
| Annual NOI | $11,481 |
| Cap Rate | 1.64% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.