53 Brookland Drive, Brampton
Brampton
$879,900
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 PEOPLE`S CHOICE REALTY INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to Beautiful Immaculate Detached Bungalow situated on a premium 62 x 120 ft rectangular lot in the Heart of Brampton++ with Brand New White kitchen/// Brand new Paint in the Entire house///Brand New 2026 Windows///Brand new furnace 2026///This versatile Home features a separate side Entrance leading to a finished basement with two additional rooms, a 3-piece bathroom, with Lots of natural light in the house+++and potential for a kitchen, making it an excellent option for an in-law suite or multi-generational living. The bright and functional layout offers comfortable living with outstanding income potential. Enjoy the convenience of an Attached Garage, a Private Driveway with No Sidewalk, providing ample parking and Enhanced curb appeal. Located in a safe, family-friendly neighborhood, this home is just Minutes from Major highways, Bramalea City Centre, schools, parks, public transit, shopping, restaurants, and all essential amenities. Whether you're a growing family, an investor, or looking for a home with flexible living space, this property offers exceptional value and endless possibilities. Don't miss this incredible opportunity to own a spacious bungalow on a premium lot in one of Brampton's Most convenient and Desirable locations!!
MississaugaInvestor.ca
53 Brookland Drive
Detached · 4bd/3ba · ~1,300 sqft
$879,900
Cash-Flow Report · August 1, 2026
Cap Rate
2.86%
Monthly Cash Flow
-$1,952/mo
Estimated Rent
$4,090/mo
Cash-on-Cash
-12.13%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,090 |
| Mortgage | −$4,050 |
| Property Tax | −$829 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$733 |
| Vacancy (5%) | −$205 |
| Cash Flow | -$1,952/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$49,080 |
| Vacancy (5%) | −$2,454 |
| Property Tax | −$9,943 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,799 |
| Annual NOI | $25,184 |
| Cap Rate | 2.86% |
Cash Required to Close
| Down Payment (20%) | $175,980 |
| Ontario Land Transfer Tax | $14,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $193,053 |
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.