
25 Sheepberry Terrace, Brampton
Brampton
$1,089,000
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 REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
6
Days on Market
1
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
Welcome to this beautifully maintained detached home on a premium ravine lot in one of the most desirable family neighbourhoods. Thoughtfully updated throughout, this home features a renovated kitchen, updated bathrooms, and newer flooring, offering a move-in-ready opportunity for your buyers. Designed with functionality and comfort in mind, the second floor boasts 4spacious bedrooms, 3 full bathrooms, with every bedroom enjoying direct access to a bathroom-an ideal layout for growing families. The main floor includes separate living room, dining room and family room and main floor laundry, while the finished basement with a separate entrance features 2 bedrooms, second kitchen and a 3-piece bathroom, offering excellent potential for extended family or future in-law living. Enjoy the peaceful privacy of a ravine setting while being just a short walk to shopping plazas, grocery stores, public transit, the Cassie Campbell Community Centre, parks, schools, and other everyday amenities. A true combination of location, thoughtful updates, and exceptional layout-this is one you won't want to miss!
MississaugaInvestor.ca
25 Sheepberry Terrace
Detached · 6bd/6ba · ~2,750 sqft
$1,089,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.75%
Monthly Cash Flow
-$2,522/mo
Estimated Rent
$4,895/mo
Cash-on-Cash
-12.66%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,895 |
| Mortgage | −$5,013 |
| Property Tax | −$1,026 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$908 |
| Vacancy (5%) | −$245 |
| Cash Flow | -$2,522/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$58,740 |
| Vacancy (5%) | −$2,937 |
| Property Tax | −$12,306 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,890 |
| Annual NOI | $29,907 |
| Cap Rate | 2.75% |
Cash Required to Close
| Down Payment (20%) | $217,800 |
| Ontario Land Transfer Tax | $18,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $239,055 |
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.