29 Mikado Crescent, Brampton
Brampton
$789,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
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
EXCEPTIONAL RAISED BUNGALOW With WALK OUT BASEMENT In Brampton's Highly Desirable M SECTION * DOUBLE GARAGE * FRESHLY PAINTED * BRIGHT AND SPACIOUS Layout With Large Windows And Abundant Natural Light * Upper Level Features SEPARATE LIVING ROOM * DINING ROOM * EAT IN KITCHEN With Plenty Of Cabinet Space * 3 GENEROUS BEDROOMS * 2 FULL WASHROOMS * Primary Bedroom Features A WALK IN CLOSET And Private 4 PIECE ENSUITE * FINISHED WALK OUT BASEMENT Features 2 BEDROOMS * LIVING ROOM * KITCHEN * 2 WASHROOMS Including 1 FULL WASHROOM And 1 POWDER ROOM * TWO SEPARATE BASEMENT ENTRANCES Including SIDE ENTRANCE And WALK OUT BASEMENT ENTRANCE * DIRECT GARAGE ACCESS TO HOME * EXCELLENT LOCATION Within Walking Distance To Schools * Minutes To Transit * Parks * Recreation Centre * Brampton Civic Hospital * Shopping And Everyday Amenities * MUST SEE * CHECK THE 3D VIRTUAL TOUR AND FLOOR PLAN * ACT FAST AND BOOK YOUR SHOWING TODAY
MississaugaInvestor.ca
29 Mikado Crescent
Detached · 5bd/4ba · ~1,300 sqft
$789,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.66%
Monthly Cash Flow
-$1,225/mo
Estimated Rent
$4,245/mo
Cash-on-Cash
-8.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,245 |
| Mortgage | −$3,632 |
| Property Tax | −$743 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$658 |
| Vacancy (5%) | −$212 |
| Cash Flow | -$1,225/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$50,940 |
| Vacancy (5%) | −$2,547 |
| Property Tax | −$8,916 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,890 |
| Annual NOI | $28,887 |
| Cap Rate | 3.66% |
Cash Required to Close
| Down Payment (20%) | $157,800 |
| Ontario Land Transfer Tax | $12,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $173,055 |
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.