5 Garden Park Lane, Brampton
Brampton
$649,999
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by EXP 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
None Detected
Rent Estimate
$2,500/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to the prestigious Brownstones of Old Brampton! This beautifully upgraded 3-bedroom townhome offers the perfect blend of style, comfort, and convenience. Features include a modern kitchen with granite countertops, stone backsplash, stainless steel appliances, built-in microwave, dishwasher, and a spacious breakfast area. Elegant hardwood staircase, bright and functional layout, and a versatile recreation room with walkout to your private backyard oasis featuring a deck-perfect for relaxing or entertaining. The lower level offers laundry, inside access to the garage, and additional living space. Enjoy low-maintenance living with no lawn mowing required. Ideally located within walking distance to the Brampton GO Station, Downtown Brampton, Gage Park, restaurants, cafés, schools, parks, shopping, and all major amenities. A fantastic opportunity for first-time buyers, families, commuters, or investors!
MississaugaInvestor.ca
5 Garden Park Lane
Att/Row/Townhouse · 3bd/2ba · ~1,300 sqft
$649,999
Cash-Flow Report · July 31, 2026
Cap Rate
1.84%
Monthly Cash Flow
-$1,996/mo
Estimated Rent
$2,500/mo
Cash-on-Cash
-16.81%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,500 |
| Mortgage | −$2,992 |
| Property Tax | −$612 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$542 |
| Vacancy (5%) | −$125 |
| Cash Flow | -$1,996/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$30,000 |
| Vacancy (5%) | −$1,500 |
| Property Tax | −$7,345 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$6,500 |
| Annual NOI | $11,955 |
| Cap Rate | 1.84% |
Cash Required to Close
| Down Payment (20%) | $129,999.8 |
| Ontario Land Transfer Tax | $9,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $142,474.8 |
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.