32 Magnificent Court, Brampton
Brampton
$959,000
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 REALTY SPECIALISTS INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,300/mo
Estimated from market price-to-rent ratios
Remarks
Must-See Home in a Prime Location! Welcome to this beautiful Mattamy-built home, ideally situated on a quiet court in the highly sought-after Vales of Castlemore community. Set on a premium pie-shaped deep lot with an extended driveway and no sidewalk, this property offers exceptional value, added parking, and outstanding curb appeal. Designed with a spacious and functional layout, this home features large above-grade look-out basement windows that flood the lower level with natural light, providing excellent future living space potential. The convenient second-floor laundry adds everyday practicality, while the maple kitchen and bathroom cabinetry is perfectly complemented by stylish countertops, creating a warm and timeless interior. Recent updates include a new roof and a new main-floor chandelier, giving buyers added peace of mind and a fresh, modern touch. Perfect for growing families or anyone looking for comfort, functionality, and an unbeatable location close to parks, schools, shopping, and all essential amenities.A fantastic opportunity you won't want to miss!
MississaugaInvestor.ca
32 Magnificent Court
Detached · 4bd/3ba · ~2,250 sqft
$959,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.51%
Monthly Cash Flow
-$3,206/mo
Estimated Rent
$3,300/mo
Cash-on-Cash
-18.28%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,300 |
| Mortgage | −$4,414 |
| Property Tax | −$903 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$799 |
| Vacancy (5%) | −$165 |
| Cash Flow | -$3,206/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,600 |
| Vacancy (5%) | −$1,980 |
| Property Tax | −$10,837 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,590 |
| Annual NOI | $14,493 |
| Cap Rate | 1.51% |
Cash Required to Close
| Down Payment (20%) | $191,800 |
| Ontario Land Transfer Tax | $15,655 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $210,455 |
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.