3 Gilmore Drive, Brampton
Brampton
$689,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL CANADIAN REALTY
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
Finished Basement
Rent Estimate
$2,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this beautifully upgraded freehold townhouse in Brampton's highly desirable Madoc community! Pride of ownership is evident throughout, with thousands of dollars spent on quality renovations and improvements, making this home truly move-in ready. Featuring 3 spacious bedrooms, 2 bathrooms, a bright open-concept living and dining area, and a fully upgraded kitchen with elegant quartz countertops, modern cabinetry, and stylish finishes, this home offers both functionality and contemporary appeal. The beautifully finished basement, complete with a cozy fireplace, provides a versatile space that can be used as a family room, recreation area, home office, gym, playroom, or easily adapted to suit your lifestyle needs. Enjoy a private fenced backyard, an attached garage with driveway parking, and tasteful upgrades throughout. Ideally located just minutes from Highway 410, schools, parks, Century Gardens Recreation Centre, shopping, public transit, and all essential amenities. A fantastic opportunity for first-time buyers, growing families, or investors looking for exceptional value in a prime Brampton location.
MississaugaInvestor.ca
3 Gilmore Drive
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$689,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.7%
Monthly Cash Flow
-$2,197/mo
Estimated Rent
$2,550/mo
Cash-on-Cash
-17.45%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,550 |
| Mortgage | −$3,171 |
| Property Tax | −$649 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$574 |
| Vacancy (5%) | −$128 |
| Cash Flow | -$2,197/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,600 |
| Vacancy (5%) | −$1,530 |
| Property Tax | −$7,786 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,890 |
| Annual NOI | $11,694 |
| Cap Rate | 1.7% |
Cash Required to Close
| Down Payment (20%) | $137,800 |
| Ontario Land Transfer Tax | $10,255 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $151,055 |
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.