
79- 79 Guildford Crescent, Brampton
Brampton
$509,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TAILOR MADE REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
3
Bathrooms
2
Days on Market
2
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
Rare End-Unit condo townhome offering the feel of a semi-detached home In Brampton's established North Park community! This bright and well-maintained residence features 3 bedrooms, 2 bathrooms, a built-in garage and a finished Rec Room in the basement. Spacious eat-in Kitchen, laminate flooring throughout most of the home and a functional layout is ideal for first-time Buyers, young families, downsizers or investors. Enjoy a fully fenced back yard with desirable South-West exposure, backing onto interior common green space for added privacy and afternoon sunshine. Freshly painted and move-in ready. The finished Rec Room in the basement adds additional living space featuring a bonus sink, providing flexible use for hobbies, entertaining or additional work space. A separate storage area offers convenient space for seasonal items and household storage. All 5 appliances were replaced in June 2026 and have never been used. Residents enjoy access to the community's outdoor pool just steps away. Maintenance fees include grounds maintenance, snow removal, water and cable TV. Conveniently located within walking distance to shopping, restaurants, schools, parks and transit. Immediate closing is available. Exceptional value in a convenient, family-friendly community close to everything you need.
MississaugaInvestor.ca
79- 79 Guildford Crescent
Condo Townhouse · 3bd/2ba · ~1,100 sqft
$509,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.91%
Monthly Cash Flow
-$1,534/mo
Estimated Rent
$2,250/mo
Cash-on-Cash
-16.49%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,250 |
| Mortgage | −$2,347 |
| Property Tax | −$480 |
| Insurance | −$225 |
| Condo Fee | −$619 |
| Vacancy (5%) | −$113 |
| Cash Flow | -$1,534/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$27,000 |
| Vacancy (5%) | −$1,350 |
| Property Tax | −$5,762 |
| Insurance | −$2,700 |
| Condo Fee | −$7,428 |
| Annual NOI | $9,760 |
| Cap Rate | 1.91% |
Cash Required to Close
| Down Payment (20%) | $101,980 |
| Ontario Land Transfer Tax | $6,673 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $111,653 |
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.