15 Jackman Drive, Brampton
Brampton
$699,000
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$3,250/mo
Estimated from market price-to-rent ratios
Remarks
WELCOME TO 15 JACKMAN DR.: BEAUTIFUL WELL MAINTAINED HOME WITH COUNTRY STYLE BACKYARD ON 131'DEEP LOT LOCATED IN GREAT LOCATION CLOSE TO HWY 410 AND ALL AMENITIES FEATURES LONG DRIVEWAY WITH 3 CAR PARKING WITH GREAT CURB APPEAL WALKS TO LANDSCAPED MANICURED FRONTYARD TO FRONT DECK...LARGE LIVING ROOM WALKS OUT TO LARGE BACKYARD WITH GAZEBO, OUTDOOR DINING AREA PERFECT FOR SUMMER BBQs WITH FRIENDS AND FAMILY...BALANCE OF GRASS FOR RELAXING MORNINGS AND EVENING WITH GARDEN AREA/ VEGETABLE GARDEN/ WATERFALL POND WITH PUMP/ SOLAR LIGHT FIXTURES/STORAGE SHED CAN BE USED AS WORKSHOP WITH NO HOUSE AT BACK...DINING AREA OVERLOOKS TO BRIGHT AND SPACIOUS KITCHEN...GENEROUS SIZED BEDROOMS; PRIMARY BEDROOM COMBINED WITH 2ND BEDROOM AND CAN BE CONVERTED BACK...2 FULL RENOVATED WASHROOMS...FINISHED BASEMENT WITH BEDROOM / FULL WASHROOM PERFECT FOR GROWING FAMILY AND LOTS OF STORAGE SPACE WITH LAUNDRY AREA...READY TO MOVE INFAMILY HOME WITH BEAUTIFUL BACKYARD PERFECT FOR OUTDOOR ENTERTAINMENT...LOTS OF UPGRADES:CROWN MOULDING; FRESH PAINT (2026); IRON PICKETS (2026); DECK PAINT (2026); FRONT WALKWAY(2025); NEW DRIVEWAY (2025); UPGRADED WASHROOMS (LESS THEN YEARS)..
MississaugaInvestor.ca
15 Jackman Drive
Detached · 5bd/2ba · ~1,300 sqft
$699,000
Cash-Flow Report · July 31, 2026
Cap Rate
2.78%
Monthly Cash Flow
-$1,596/mo
Estimated Rent
$3,250/mo
Cash-on-Cash
-12.5%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,250 |
| Mortgage | −$3,217 |
| Property Tax | −$658 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$583 |
| Vacancy (5%) | −$163 |
| Cash Flow | -$1,596/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$39,000 |
| Vacancy (5%) | −$1,950 |
| Property Tax | −$7,899 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,990 |
| Annual NOI | $19,461 |
| Cap Rate | 2.78% |
Cash Required to Close
| Down Payment (20%) | $139,800 |
| Ontario Land Transfer Tax | $10,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $153,255 |
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.