37 Rushmore Crescent, Brampton
Brampton
$665,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RE/MAX REAL ESTATE CENTRE INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Move-in ready freehold townhouse on a quiet crescent in one of Brampton's most desirable mature neighbourhoods. This well cared for property offers comfort, recent updates, and outstanding location convenience.Key Features & Updates: Upper bathroom fully renovated March 2026 Basement completely renovated in 2025, including a new bathroom. Perfect for extended family, guests, or additional living space Roof, gutters & fascia replaced in 2022 Furnace replaced in 2023 (owned - no rental) Driveway to be freshly repaved in August Bamboo flooring and updated lighting throughout (installed approx. 10 years ago)Enjoy a bright and functional layout with modern finishes, a finished lower level, and a private outdoor space ideal for entertaining or relaxing. The home is set on a quiet crescent steps from parks, schools, shopping, public transit, and minutes to Highway 410 and Heart Lake Conservation Area.This is a fantastic opportunity for first time buyers, growing families, or anyone seeking a solid, updated home in a family friendly community with excellent long term value.
MississaugaInvestor.ca
37 Rushmore Crescent
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$665,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.84%
Monthly Cash Flow
-$2,044/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-16.83%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,061 |
| Property Tax | −$626 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$554 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$2,044/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$7,514 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,650 |
| Annual NOI | $12,206 |
| Cap Rate | 1.84% |
Cash Required to Close
| Down Payment (20%) | $133,000 |
| Ontario Land Transfer Tax | $9,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $145,775 |
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.