
38 Abbey Road, Brampton
Brampton
$869,999
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 MAXIMUM REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully maintained detached bungalow nestled on a quiet street in Peel Village known for its pride of ownership. Ideally located just minutes from top-rated schools, parks, shopping, and major highways, this exceptional home offers the perfect blend of comfort, style, and convenience. The main level showcases hardwood flooring throughout and a stunning custom-designed kitchen featuring integrated appliances, an induction stove, a built-in beverage fridge, premium granite countertops, and an oversized centre island-perfect for everyday living and entertaining. The bright and inviting living room has a large bay window letting in lots of natural light and overlooks the front yard. A walk-out from the kitchen leads to a private, fully fenced backyard, creating the perfect setting for outdoor dining, gardening, or relaxing in complete privacy. The separate formal dining room was originally a third main-floor bedroom and can easily be converted back, offering exceptional flexibility to suit your family's needs. The finished lower level provides a warm and welcoming extension of the living space, complete with a gas fireplace, custom built-in shelving, a bar (rough-in plumbing for a wet bar), an additional bedroom, a stylish 3-piece bathroom featuring a spa-inspired glass shower, and a laundry room with some extra storage. Outside, you'll discover beautifully landscaped grounds highlighted by an elegant interlock stone driveway and winding walkways that lead you through meticulously manicured gardens, creating a picturesque and tranquil outdoor retreat. Two recently re-shingled garden sheds provide excellent storage, with one offering electrical rough-in for added versatility. A rare opportunity to own a meticulously maintained, move-in ready bungalow in one of the area's most desirable neighbourhoods. This is a home that has been lovingly cared for and is sure to impress both inside and out.
MississaugaInvestor.ca
38 Abbey Road
Detached · 3bd/2ba · ~1,300 sqft
$869,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.29%
Monthly Cash Flow
-$3,066/mo
Estimated Rent
$2,850/mo
Cash-on-Cash
-19.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,850 |
| Mortgage | −$4,004 |
| Property Tax | −$819 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$725 |
| Vacancy (5%) | −$143 |
| Cash Flow | -$3,066/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$34,200 |
| Vacancy (5%) | −$1,710 |
| Property Tax | −$9,831 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,700 |
| Annual NOI | $11,259 |
| Cap Rate | 1.29% |
Cash Required to Close
| Down Payment (20%) | $173,999.8 |
| Ontario Land Transfer Tax | $13,875 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $190,874.8 |
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.