52 Wickstead Court, Brampton
Brampton
$599,900
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
Condo Townhouse
Bedrooms
3
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,350/mo
Estimated from market price-to-rent ratios
Remarks
This Beautiful House Is Nestled In A Quiet, Private Area Of The Complex With No Homes Behind, Offering Exceptional Privacy And Beautifully Landscaped Front And Rear Yards. Ideally Located Close To Transit, Schools, And The Hospital. The Home Features Two 4-Piece Bathrooms On The Second Floor, A Convenient 2-Piece Powder Room At The Entry, And Direct Inside Access To The Garage. Spacious Bedrooms And A Bright Finished Recreation Room With Additional Storage Under The Stairs Provide Plenty Of Functional Living Space. Laminate And Ceramic Flooring Extend Throughout The Home. Enjoy Outdoor Privacy With High Fencing Along The Rear Patio, While The Kitchen Window Overlooks The Backyard. Recent Upgrades Include: Gas Stove, Fridge & Dishwasher (2021) Washer & Dryer (2022) Pot Lights (2022) Windows & Doors (2024) Kitchen Countertops & Backsplash (2024) Freshly Painted (2026)
MississaugaInvestor.ca
52 Wickstead Court
Condo Townhouse · 3bd/3ba · ~1,100 sqft
$599,900
Cash-Flow Report · August 1, 2026
Cap Rate
2.16%
Monthly Cash Flow
-$1,683/mo
Estimated Rent
$2,350/mo
Cash-on-Cash
-15.36%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,350 |
| Mortgage | −$2,761 |
| Property Tax | −$565 |
| Insurance | −$225 |
| Condo Fee | −$364 |
| Vacancy (5%) | −$118 |
| Cash Flow | -$1,683/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$28,200 |
| Vacancy (5%) | −$1,410 |
| Property Tax | −$6,779 |
| Insurance | −$2,700 |
| Condo Fee | −$4,368 |
| Annual NOI | $12,943 |
| Cap Rate | 2.16% |
Cash Required to Close
| Down Payment (20%) | $119,980 |
| Ontario Land Transfer Tax | $8,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $131,453 |
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.