6 Beechwood Crescent, Brampton
Brampton
$929,000
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
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this beautifully maintained detached home situated on a generous 55 x 125 ft premium lot in one of Brampton's most sought-after, family-oriented neighborhoods. Offering 3+2 bedrooms and a highly functional layout, this carpet-free home is perfect for families, first-time buyers, and savvy investors alike. The main level features bright and inviting living and dining areas, a modern kitchen with quartz countertops, and three spacious bedrooms designed for comfortable everyday living. A separate side entrance provides access to a well-appointed 2-bedroom basement, offering excellent potential for extended family living or future rental income. Enjoy year-round entertaining in the extended sunroom, which overlooks the expansive backyard-ideal for family gatherings, outdoor activities, and relaxation. Conveniently located just minutes from Bramalea City Centre, Bramalea GO Station, schools, parks, recreation facilities, public transit, and Highways 410 & 407, this exceptional property combines space, comfort, and an unbeatable location. A fantastic opportunity to own in a well-established neighborhood with outstanding lifestyle and investment potential.
MississaugaInvestor.ca
6 Beechwood Crescent
Detached · 5bd/2ba · ~900 sqft
$929,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.97%
Monthly Cash Flow
-$1,975/mo
Estimated Rent
$4,395/mo
Cash-on-Cash
-11.63%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,395 |
| Mortgage | −$4,276 |
| Property Tax | −$875 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$774 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$1,975/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,740 |
| Vacancy (5%) | −$2,637 |
| Property Tax | −$10,498 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,290 |
| Annual NOI | $27,615 |
| Cap Rate | 2.97% |
Cash Required to Close
| Down Payment (20%) | $185,800 |
| Ontario Land Transfer Tax | $15,055 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $203,855 |
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.