
36 Letty Avenue, Brampton
Brampton
$891,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by HOMELIFE/MIRACLE REALTY LTD
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
This north-east facing detached property is located in one of Brampton's high-demand neighborhoods, offering strong long-term value and excellent investment potential. The well-designed main floor features separate living, dining, and family areas with a grand open-to-above foyer, enhancing tenant appeal. An upgraded kitchen with quartz countertops, modern backsplash, and stainless steel appliances, along with main-floor laundry, adds everyday functionality. The upper level includes a spacious primary bedroom with a walk-in closet and four-piece ensuite, plus two additional well-sized bedrooms-ideal for family or multi-tenant use. Upgraded flooring and pot lights throughout reduce future upgrade costs. The finished legal basement with a separate side entrance (for personal use) significantly enhances versatility and value, featuring an office area, built-in cabinetry, a second fireplace, and a three-piece bathroom. With abundant natural light, a large backyard, and a deck suitable for tenant enjoyment, this property is positioned for strong rental demand. Located close to schools, parks, shopping centers, grocery stores, public transit, and places of worship, the home benefits from consistent tenant interest and long-term appreciation potential.
MississaugaInvestor.ca
36 Letty Avenue
Detached · 5bd/4ba · ~1,750 sqft
$891,000
Cash-Flow Report · July 31, 2026
Cap Rate
3.45%
Monthly Cash Flow
-$1,538/mo
Estimated Rent
$4,600/mo
Cash-on-Cash
-9.44%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,600 |
| Mortgage | −$4,101 |
| Property Tax | −$839 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$743 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$1,538/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,200 |
| Vacancy (5%) | −$2,760 |
| Property Tax | −$10,068 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,910 |
| Annual NOI | $30,762 |
| Cap Rate | 3.45% |
Cash Required to Close
| Down Payment (20%) | $178,200 |
| Ontario Land Transfer Tax | $14,295 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $195,495 |
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.