9 Ollie Avenue, Brampton
Brampton
$799,900
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 REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
3
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
!!! Gorgeous 3-Bedroom Semi-Detached Home !!!Beautifully maintained 3-bedroom semi-detached home featuring a spacious and functional layout with separate living and family rooms on the main floor. Freshly painted throughout, this bright and inviting home offers three generous-sized bedrooms, including a primary bedroom with a private 4-piece ensuite. Convenient second-floor laundry and a full family-sized kitchen with stainless steel appliances make this home perfect for comfortable family living.Enjoy 3-car parking with no sidewalk, providing extra convenience. Ideally located within walking distance to schools, parks, and other everyday amenities.
MississaugaInvestor.ca
9 Ollie Avenue
Semi-Detached · 3bd/3ba · ~1,750 sqft
$799,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.31%
Monthly Cash Flow
-$2,810/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-19.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$3,682 |
| Property Tax | −$753 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$2,810/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$9,039 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,999 |
| Annual NOI | $10,472 |
| Cap Rate | 1.31% |
Cash Required to Close
| Down Payment (20%) | $159,980 |
| Ontario Land Transfer Tax | $12,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,453 |
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.