92 Dandelion Road, Brampton
Brampton
$829,900
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 GOLD REALTY INC.
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
4
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 this beautifully updated, carpet-free 3+1 bedroom semi-detached home in one of Brampton's most sought-after locations! Freshly painted throughout, the main floor boasts a separate living and dining room perfect for entertaining, a cozy family room, and an eat-in kitchen with a breakfast area. The second floor features a versatile family room that can easily be used as a 4th bedroom - ideal for growing families. The fully finished 1-bedroombasement with a separate entrance offers excellent income potential or a perfect in-law suite, while convenient garage access and an extended driveway with extra parking add to the home's practicality. Located just steps from top-rated schools, Brampton Civic Hospital, public transit, shopping plazas, parks, and all major amenities - this home truly has it all. Whether you're a first-time buyer or savvy investor, opportunities like this don't last long.
MississaugaInvestor.ca
92 Dandelion Road
Semi-Detached · 4bd/4ba · ~1,300 sqft
$829,900
Cash-Flow Report · July 31, 2026
Cap Rate
2.96%
Monthly Cash Flow
-$1,776/mo
Estimated Rent
$3,940/mo
Cash-on-Cash
-11.71%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,940 |
| Mortgage | −$3,820 |
| Property Tax | −$782 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$692 |
| Vacancy (5%) | −$197 |
| Cash Flow | -$1,776/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$47,280 |
| Vacancy (5%) | −$2,364 |
| Property Tax | −$9,378 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,299 |
| Annual NOI | $24,539 |
| Cap Rate | 2.96% |
Cash Required to Close
| Down Payment (20%) | $165,980 |
| Ontario Land Transfer Tax | $13,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $182,053 |
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.