116 Flowertown Avenue, Brampton
Brampton
$1,199,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE PLATINUM REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Stunning & Absolute Show Stopper With Up To 3800Sqfeet Of Living Space , Located At Most Desirable Northwood Park Community Of Brampton. Welcome To 116 Flowertown Ave - This Beautiful Detached Home Has What You Are Looking For. Freshly Painted , 4 Spacious Bedrooms Upstairs + 2 Bedrooms In The Basement, 3.5 Baths. Legal Basement Suite With Separate Entrance. Basement Has Spacious Kitchen & Living Room And A Washroom. This Home Displays True Pride Of Ownership, Spent A Lot Of Dollars On Quality Finishes Renovated Basement Kitchen ,Windows & Bathroom, Entire House Hardwood Flooring With New Tiles On Main Level And Pot Lights Interior & Exterior, Wooden Deck, Furnace And Separate Laundry Rooms. Conveniently Located To Major Retail/Restaurants, Hwy 401/407, Public Transit(On Door Steps), Parks , Schools And Places Of Worships.
MississaugaInvestor.ca
116 Flowertown Avenue
Detached · 6bd/4ba · ~2,750 sqft
$1,199,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.68%
Monthly Cash Flow
-$2,837/mo
Estimated Rent
$5,300/mo
Cash-on-Cash
-12.93%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,300 |
| Mortgage | −$5,519 |
| Property Tax | −$1,129 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$999 |
| Vacancy (5%) | −$265 |
| Cash Flow | -$2,837/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$63,600 |
| Vacancy (5%) | −$3,180 |
| Property Tax | −$13,549 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,990 |
| Annual NOI | $32,181 |
| Cap Rate | 2.68% |
Cash Required to Close
| Down Payment (20%) | $239,800 |
| Ontario Land Transfer Tax | $20,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $263,255 |
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.