
26 Bowsfield Drive, Brampton
Brampton
$1,099,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TEAM PANAG REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Approx 2500 SqFt Above Ground As Per MPAC!! Stunning 4+1 Bedroom, 4 Bathroom Detached Home On A Premium 45-Foot Wide Pie Shaped Lot In The Highly Sought-After Vales Of Castlemore Community! 48-Foot Wide At Rear. Nestled On A Quiet Family-Friendly Street, This Beautifully Maintained Home Features Separate Living, Dining, And Family Rooms With An Excellent Layout Designed For Comfortable Family Living. The Family Room Showcases Soaring Cathedral Ceilings And A Cozy Gas Fireplace, While Hardwood Flooring And Pot Lights Extend Throughout The Home. The Gourmet Kitchen Offers A Gas Stove, Stylish Backsplash, And A Bright Breakfast Area. The Upper Level Features 4 Spacious Bedrooms And 2 Full Washrooms. The Professionally Finished Basement Includes 1+1 Bedrooms, A Full Kitchen, 3-Piece Washroom, Separate Laundry, And A Separate Side Entrance Through The Garage, Offering Excellent In-Law Or Income Potential. Enjoy Exceptional Curb Appeal With A Covered Front Porch, Grand Double Door Entry, Double Car Garage, Parking For 6 Vehicles, And Beautiful Stamped Concrete In Both The Front And Backyard. No Sidewalk & No Carpet In Home. The Expansive Backyard Is Perfect For Entertaining. A Fantastic Family Home In One Of Brampton's Most Desirable Neighbourhoods!
MississaugaInvestor.ca
26 Bowsfield Drive
Detached · 5bd/4ba · ~2,250 sqft
$1,099,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.49%
Monthly Cash Flow
-$2,780/mo
Estimated Rent
$4,690/mo
Cash-on-Cash
-13.83%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,690 |
| Mortgage | −$5,059 |
| Property Tax | −$1,035 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$916 |
| Vacancy (5%) | −$235 |
| Cash Flow | -$2,780/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,280 |
| Vacancy (5%) | −$2,814 |
| Property Tax | −$12,419 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$10,990 |
| Annual NOI | $27,357 |
| Cap Rate | 2.49% |
Cash Required to Close
| Down Payment (20%) | $219,800 |
| Ontario Land Transfer Tax | $18,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $241,255 |
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.