
1806- 100 John Street, Brampton
Brampton
$569,900
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
Condo Apartment
Bedrooms
3
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
Experience Downtown Brampton living at its finest! Perched on the 18th floor, this spectacular 2-bedroom + den, 2-bathroom condo offers breathtaking panoramic views of the Flower City that you'll never tire of. Step outside and immerse yourself in the vibrant heart of downtown, where charming cafés, restaurants, bars, farmers' markets, libraries and local art studios are all just moments from your doorstep. This unit offers an expansive wraparound balcony, a perfect place to start your day with a coffee or unwind in the evening with a cocktail as the city lights come to life. This is elevated living in one of Brampton's most sought-after locations. Inside, pride of ownership shines throughout. Freshly painted and thoughtfully upgraded, this move-in-ready home features custom closet organizers in both the primary bedroom and front foyer, stylish new cabinet hardware, modern light fixtures throughout, upgraded shower heads, a smart Google Nest thermostat, a brand-new energy-efficient washer and dryer, and remote- controlled smart zebra blinds that bring everyday comfort and convenience to the next level. The condominium offers an impressive collection of amenities, including a fully equipped fitness centre, theater room, library, recreation and party rooms, and the peace of mind of concierge service in the immaculate lobby. Commuters will appreciate the unbeatable location, just minutes from Highway 410 and the Brampton Innovation District (Metrolinx GO Station) making travel throughout the GTA effortless. BONUS: A second parking spot secured and paid for until May 2027. Whether you're a first-time buyer, downsizer, or investor, this exceptional condo offers the perfect blend of style, comfort, convenience, and location. Don't miss your opportunity to own a piece of Brampton's thriving downtown-book your private showing today!
MississaugaInvestor.ca
1806- 100 John Street
Condo Apartment · 3bd/2ba · ~1,100 sqft
$569,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.27%
Monthly Cash Flow
-$2,022/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-19.43%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,623 |
| Property Tax | −$537 |
| Insurance | −$225 |
| Condo Fee | −$869 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$2,022/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$6,440 |
| Insurance | −$2,700 |
| Condo Fee | −$10,428 |
| Annual NOI | $7,222 |
| Cap Rate | 1.27% |
Cash Required to Close
| Down Payment (20%) | $113,980 |
| Ontario Land Transfer Tax | $7,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $124,853 |
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.