1812- 18 Knightsbridge Road, Brampton
Brampton
$515,000
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 SERVICES INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,250/mo
Estimated from market price-to-rent ratios
Remarks
Spacious corner unit in a well-managed building offers three bedrooms and two bathrooms across more than 1,200 sq. ft. of updated space. Open concept living and dining rooms with walk-out to an enclosed all-season balcony; bright kitchen with newer appliances. Large primary bedroom has tons of room for an office desk, as well as ample closet space and a 2-piece ensuite. Two other bedrooms have large closets and share a 3-piece bathroom. Walking distance to Bramalea City Centre, Chinguacousy Park, public transit and schools. All utilities are included, as is cable TV and one underground parking spot. Enjoy building amenities such as gym, outdoor pool, party room and ample visitor parking.
MississaugaInvestor.ca
1812- 18 Knightsbridge Road
Condo Apartment · 3bd/2ba · ~1,300 sqft
$515,000
Cash-Flow Report · July 31, 2026
Cap Rate
1.56%
Monthly Cash Flow
-$1,700/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-18.09%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,370 |
| Property Tax | −$485 |
| Insurance | −$225 |
| Condo Fee | −$757 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,700/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$5,820 |
| Insurance | −$2,700 |
| Condo Fee | −$9,084 |
| Annual NOI | $8,046 |
| Cap Rate | 1.56% |
Cash Required to Close
| Down Payment (20%) | $103,000 |
| Ontario Land Transfer Tax | $6,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $112,775 |
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.