10 Midvale Road, Brampton
Brampton
$1,299,000
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
Detached
Bedrooms
4
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this stunning, fully renovated 4-bedroom home offering a spacious and versatile layout with separate living, dining, and family rooms. The beautifully renovated kitchen features brand-new cabinetry, stylish new tiles, new appliances, and elegant quartz countertops. The main floor also includes a dedicated office, while the entire home is carpet-free and thoughtfully updated throughout. Upstairs offers four generously sized bedrooms, fully renovated washrooms with quartz countertops, convenient balcony access, and an additional den ideal for a home office, study, or sitting area. The finished basement with separate entrance features a huge recreation area and full washroom, providing excellent additional living space. Enjoy pot lights inside and outside, a stamped concrete driveway with no sidewalk and parking for up to 4 vehicles, plus a spacious front porch perfect for outdoor seating. The backyard offers plenty of space to create your own outdoor retreat, including room for a gazebo.
MississaugaInvestor.ca
10 Midvale Road
Detached · 4bd/4ba · ~2,750 sqft
$1,299,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.78%
Monthly Cash Flow
-$4,055/mo
Estimated Rent
$4,690/mo
Cash-on-Cash
-17.06%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,690 |
| Mortgage | −$5,979 |
| Property Tax | −$1,223 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$235 |
| Cash Flow | -$4,055/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$56,280 |
| Vacancy (5%) | −$2,814 |
| Property Tax | −$14,679 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,990 |
| Annual NOI | $23,097 |
| Cap Rate | 1.78% |
Cash Required to Close
| Down Payment (20%) | $259,800 |
| Ontario Land Transfer Tax | $22,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,255 |
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.