200 Winners Circle, Brampton
Brampton
$729,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 GREEN REALTY INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$2,600/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this impeccably maintained home offering a thoughtfully designed floor plan, a perfect blend of style, comfort and value. Situated in a highly sought-after family friendly neighborhood. Tastefully updated with quality finishes and modern enhancements. Featuring quality upgrades, a finished basement, ample parking, this move-in-ready residence is ideally situated in a highly desirable neighborhood close to schools, parks, shopping, transit, HWY, places of worship, community center and much more major amenities. Nestled on a premium ravine lot backing on to a beautiful pond with lots of trees around. Enjoy complete privacy with no rear neighbors, wake up to spectacular views and enjoy peaceful evenings, the place where nature meets luxury. A new garage door with new GDO(2023-2024), A stone-paved parking, Paved backyard with shed and Gazebo, exterior and interior pot lights, new roof with 25 years guarantee (2022), A door to garage, new toilet seat in powder room, extended kitchen quartz countertop, MDF kitchen cabinets(2021-2022), vinyl waterproof flooring on 2nd floor. Raised dropped ceiling in basement. An outstanding opportunity not to be missed.
MississaugaInvestor.ca
200 Winners Circle
Att/Row/Townhouse · 3bd/3ba · ~1,300 sqft
$729,900
Cash-Flow Report · July 31, 2026
Cap Rate
1.56%
Monthly Cash Flow
-$2,410/mo
Estimated Rent
$2,600/mo
Cash-on-Cash
-18.07%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,600 |
| Mortgage | −$3,360 |
| Property Tax | −$687 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$608 |
| Vacancy (5%) | −$130 |
| Cash Flow | -$2,410/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,200 |
| Vacancy (5%) | −$1,560 |
| Property Tax | −$8,248 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,299 |
| Annual NOI | $11,393 |
| Cap Rate | 1.56% |
Cash Required to Close
| Down Payment (20%) | $145,980 |
| Ontario Land Transfer Tax | $11,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $160,053 |
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.