33 Grassmere Crescent, Brampton
Brampton
$699,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE CERTIFIED REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
Curb Appeal oozes out of this super sharp 2 bedroom, 3 level backsplit with oversized dble car garage on a PREMIUM landscaped 50x126 foot lot. Spacious entry leads in past the mirrored closet to the generous formal living/dining room with ash grey plank style floors, bright bay window and a sliding door w/o to private patio and fully fenced yard. The kitchen has been tastefully updated w/white shaker cupboards, new quartz counters, S/S fridge & stove and a sun filled eat-in area that w/o to side walkway. There are 2 huge bedrooms (converted from 3) with all new flooring including a king size primary bedroom with his/her closets and a 2nd bedroom that walks out to an ultra private sundeck where morning coffee will be most enjoyed. The lower level boasts a family size rec room with stately fireplace, 2 pce powder rm and good size utility rm which easily converts to a 3rd bedroom. Did I mention the massive crawl space just perfect for seasonal storage. Might just be the best value in all of Brampton !
MississaugaInvestor.ca
33 Grassmere Crescent
Detached · 2bd/2ba · ~1,300 sqft
$699,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.31%
Monthly Cash Flow
-$2,457/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-19.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$3,222 |
| Property Tax | −$659 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$2,457/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$7,909 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,999 |
| Annual NOI | $9,182 |
| Cap Rate | 1.31% |
Cash Required to Close
| Down Payment (20%) | $139,980 |
| Ontario Land Transfer Tax | $10,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,453 |
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.