75 Goldcrest Road, Brampton
Brampton
$899,888
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 MILLENNIUM INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
6
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Legal 2 Bedroom Basement Apartment (Currently No Tenant) With Separate Laundry! Completely Renovated 4 Bedroom Semi-Detached Home. Lots Of Natural Light In Every Room! The Shared Wall Is At The Back Side Of The Home Making This Look Like A Fully Detached Home From The Front. over $150,000.00 Spent In Upgrades On This Stunning Home Including New Open Concept Interior With Interior And Exterior Pot Lights, Remote (Smart) Blinds (2025), Kitchen With Quartz Countertop, Fresh Paint Throughout (2025), New Flooring, Upgraded Electrical Wiring (From Aluminum To Copper) Including New 125 Amp Panel, Roof (2022), New Fencing (2026), Owned Heat Pump And Tankless Hot Water (2024), Central Vac Rough-In And New Closet Doors Throughout (2026). In Addition, This Spectacular Home Is Hardwired For Security Outside And A Brand New (June 2026) Expanded Paved Driveway Has Been Added With 9 Car Parking And No Sidewalk! Convenient Location And Only Steps To Chinguacousy Park, Transit, Civic Hospital and Schools. Make This Beauty Your Home Today!
MississaugaInvestor.ca
75 Goldcrest Road
Semi-Detached · 6bd/3ba · ~1,750 sqft
$899,888
Cash-Flow Report · July 31, 2026
Cap Rate
3.33%
Monthly Cash Flow
-$1,646/mo
Estimated Rent
$4,545/mo
Cash-on-Cash
-10%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,545 |
| Mortgage | −$4,142 |
| Property Tax | −$847 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$750 |
| Vacancy (5%) | −$227 |
| Cash Flow | -$1,646/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$54,540 |
| Vacancy (5%) | −$2,727 |
| Property Tax | −$10,169 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,999 |
| Annual NOI | $29,945 |
| Cap Rate | 3.33% |
Cash Required to Close
| Down Payment (20%) | $179,977.6 |
| Ontario Land Transfer Tax | $14,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $197,450.6 |
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.