
26 Vintage Gate, Brampton
Brampton
$799,999
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 OPTIMUM REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
6
Bathrooms
4
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
Welcome to this spacious semi-detached, two-storey brick home offering over 2,000 sq. ft. of above-grade living space Featuring 4 bedrooms plus a fully finished basement, this home provides exceptional space for growing or extended families.A covered front porch and elegant double-door entry lead into a welcoming foyer with porcelain tile flooring. The home offers separate living and family rooms, perfect for both everyday living and entertaining. The family room overlooks the private, fully fenced backyard. The updated kitchen features quartz countertops, stainless steel appliances (fridge, stove, and dishwasher), and a walkout to the backyard.The main floor has been thoughtfully updated with hardwood floors, porcelain tile flooring, and pot lights throughout. The staircase has been upgraded with stylish iron pickets, and the powder room has been tastefully renovated. Direct access to the attached garage adds everyday convenience.Upstairs, you'll find 4 generous bedrooms, including a spacious primary suite with a walk-in closet and a luxurious 4-piece ensuite featuring a soaker tub and separate shower updated recently. The additional bathroom have been updated, and the second-floor laundry room provides added practicality.The fully finished basement is ideal for an extended family or in-law suite, complete with 2 bedrooms, a kitchen, and its own laundry area, offering excellent flexibility and potential.Conveniently located close to schools, parks, shopping, public transit, and all essential amenities, this move-in-ready home combines comfort, style, and outstanding value.
MississaugaInvestor.ca
26 Vintage Gate
Semi-Detached · 6bd/4ba · ~2,250 sqft
$799,999
Cash-Flow Report · July 31, 2026
Cap Rate
3.8%
Monthly Cash Flow
-$1,152/mo
Estimated Rent
$4,395/mo
Cash-on-Cash
-7.88%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,395 |
| Mortgage | −$3,682 |
| Property Tax | −$753 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$1,152/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,740 |
| Vacancy (5%) | −$2,637 |
| Property Tax | −$9,040 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,000 |
| Annual NOI | $30,363 |
| Cap Rate | 3.8% |
Cash Required to Close
| Down Payment (20%) | $159,999.8 |
| Ontario Land Transfer Tax | $12,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,474.8 |
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.