22 Flower Trail, Brampton
Brampton
$899,900
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
3
Bathrooms
3
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
2023 Sq Ft As Per Mpac! Come & Check Out This Very Well Maintained Semi Detached Home Built On 114 Ft Deep Lot. Open Concept Layout On The Main Floor With Spacious Living & Dining Room, Creating The Perfect Space For Everyday Living & Entertaining. Upgraded Kitchen Is Equipped With Granite Countertop, New S/S Appliances & Breakfast Area With W/O To Yard. Second Floor Offers 3 Good Sized Bedrooms & 2 Full Washrooms. Master Bedroom With Ensuite Bath & Walk-in Closet. Separate Entrance Through Garage To Unfinished Basement. No Homes Behind. Step Outside To A Beautifully Finished Driveway & Backyard With Stamped Concrete, Offering A Stylish, Low-Maintenance Outdoor Retreat Perfect For Relaxing Or Entertaining. Gas Line For Bbq, California Shutters & Jetted Tub In Master Bedroom. Ideally Located In A Prime Neighborhood Close To All Amenities, Schools, Highways, Public Transit, Shopping Malls & More.
MississaugaInvestor.ca
22 Flower Trail
Semi-Detached · 3bd/3ba · ~2,250 sqft
$899,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.31%
Monthly Cash Flow
-$2,411/mo
Estimated Rent
$3,740/mo
Cash-on-Cash
-14.65%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,740 |
| Mortgage | −$4,142 |
| Property Tax | −$847 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$187 |
| Cash Flow | -$2,411/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$44,880 |
| Vacancy (5%) | −$2,244 |
| Property Tax | −$10,169 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,999 |
| Annual NOI | $20,768 |
| Cap Rate | 2.31% |
Cash Required to Close
| Down Payment (20%) | $179,980 |
| Ontario Land Transfer Tax | $14,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,453 |
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.