2004- 30 Malta Avenue, Brampton
Brampton
$429,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by FOREST HILL REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,200/mo
Estimated from market price-to-rent ratios
Remarks
Spacious 2 Bed 2 Bath Condo Apartment With Large Sunroom Offers A Rare Blend Of Space, Style, And Natural Surroundings. Open Concept Living And Dining Rooms, Modern Eat-in Kitchen With Large Window, Good Sized Bedrooms And Two Full Washrooms. Enjoy Peaceful Ravine Views And Direct Access To Scenic Walking Trails, All While Being Minutes From Shopping, Major Highways, Transit, A Sports Complex, And Sheridan College. Perfect For Downsizers Or First-time Buyers -perfect For Downsizers Or First-time Buyers - A Fantastic Opportunity You Won't Want To Miss.
MississaugaInvestor.ca
2004- 30 Malta Avenue
Condo Apartment · 3bd/2ba · ~1,300 sqft
$429,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.23%
Monthly Cash Flow
-$1,539/mo
Estimated Rent
$2,200/mo
Cash-on-Cash
-19.64%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,200 |
| Mortgage | −$1,979 |
| Property Tax | −$405 |
| Insurance | −$225 |
| Condo Fee | −$1,020 |
| Vacancy (5%) | −$110 |
| Cash Flow | -$1,539/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$26,400 |
| Vacancy (5%) | −$1,320 |
| Property Tax | −$4,858 |
| Insurance | −$2,700 |
| Condo Fee | −$12,240 |
| Annual NOI | $5,282 |
| Cap Rate | 1.23% |
Cash Required to Close
| Down Payment (20%) | $85,980 |
| Ontario Land Transfer Tax | $5,073 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $94,053 |
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.