
1604- 18 Knightsbridge Road, Brampton
Brampton
$470,000
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 WEST REALTY INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
4
Bathrooms
2
Days on Market
2
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Prime Location Bramalea City Centre! This Bright And Spacious 3 Bedrooms, 2 Bathrooms Layout Features An Inviting Foyer With Mirrored Closet Doors. Enjoy An Open-Concept Dining Room Combined With An Oversized Living Room That Walks Out To A Sunroom/Enclosed Balcony Perfectly Suited For Plant Lovers. Enjoy Spectacular Western Exposure Featuring 40-km Unobstructed Views of the Niagara Escarpment, Perfect for Stunning Sunsets and Stargazing! The Unit is Freshly Painted and Boasts Premium Laminate Flooring Throughout No Carpet, All Flooded With An Abundance Of Natural Light. Notable Upgrades And Extras Include Custom Floating Television Stands, A Built-In Walk-In Closet Complete With Organizers, And A Highly Functional Murphy Bed Combined With A Built-In Work Desk. The All-Inclusive Maintenance Fee Packages Your Monthly Expenses Perfectly, Covering - Hydro, Heat, Water, High-Speed Internet, Cable Television, Building Insurance, And Access To Common Elements. Top-Tier Amenities Include A Refreshing Outdoor Swimming Pool And A Fully Equipped Fitness Gym. Situated Within Steps And Walking Distance To Bramalea City Centre Mall, This Residence Offers Unmatched Convenience With Immediate Access To Local Schools, Public Transit, The Go Station, Major Highways, And Beautiful Parks. Some photos are virtually staged.
MississaugaInvestor.ca
1604- 18 Knightsbridge Road
Condo Apartment · 4bd/2ba · ~1,300 sqft
$470,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.55%
Monthly Cash Flow
-$1,166/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-13.6%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$2,163 |
| Property Tax | −$443 |
| Insurance | −$225 |
| Condo Fee | −$757 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$1,166/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$5,311 |
| Insurance | −$2,700 |
| Condo Fee | −$9,084 |
| Annual NOI | $11,975 |
| Cap Rate | 2.55% |
Cash Required to Close
| Down Payment (20%) | $94,000 |
| Ontario Land Transfer Tax | $5,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $102,875 |
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.