14 Beckenham Road, Brampton
Brampton
$1,249,900
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
Detached
Bedrooms
5
Bathrooms
5
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,850/mo
Estimated from market price-to-rent ratios
Remarks
Come Check This Almost 3000 Square Foot Home In A Family Friendly Neighbourhood Close To All Amenities. 4 Good Sized bedrooms, Office Space & 3 Full Washrooms On Second Floor. Huge Master Bedroom With 5Pc Ensuite & A Walk In Closet. A Second Bedroom With It's Own Ensuite Bath & A Walk In Closet. Great For Extended Families. Hardwood Throughout The Main & Second Floor. Carpet Free Home. 9 Ft Ceiling Height On The Main Level. Stamped Concrete Driveway, Sides 7 A Patio. No Sidewalk With 4 Car Parking On Driveway & 2 Car Garage. Furnace & AC Replaced In 2018 & Roof Replaced In 2021. Furnace & Hot Water Tank Are Rented. Fully Finished Open Concept Basement With A bedroom, Full Bathroom & A Kitchen.
MississaugaInvestor.ca
14 Beckenham Road
Detached · 5bd/5ba · ~2,750 sqft
$1,249,900
Cash-Flow Report · August 1, 2026
Cap Rate
1.17%
Monthly Cash Flow
-$4,540/mo
Estimated Rent
$3,850/mo
Cash-on-Cash
-19.85%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,850 |
| Mortgage | −$5,753 |
| Property Tax | −$1,177 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,042 |
| Vacancy (5%) | −$193 |
| Cash Flow | -$4,540/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$46,200 |
| Vacancy (5%) | −$2,310 |
| Property Tax | −$14,124 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,499 |
| Annual NOI | $14,567 |
| Cap Rate | 1.17% |
Cash Required to Close
| Down Payment (20%) | $249,980 |
| Ontario Land Transfer Tax | $21,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $274,453 |
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.