8 Zelda Road, Brampton
Brampton
$1,180,000
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 MILLENNIUM REAL ESTATE
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,500/mo
Estimated from market price-to-rent ratios
Remarks
Washer, dryer new 2025, dishwasher 2025, Fridge, gas stove, included, as well as all chandeliersand lighting. All curtains.
MississaugaInvestor.ca
8 Zelda Road
Detached · 4bd/4ba · ~2,750 sqft
$1,180,000
Cash-Flow Report · August 1, 2026
Cap Rate
1.02%
Monthly Cash Flow
-$4,425/mo
Estimated Rent
$3,500/mo
Cash-on-Cash
-20.5%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,500 |
| Mortgage | −$5,431 |
| Property Tax | −$1,111 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$983 |
| Vacancy (5%) | −$175 |
| Cash Flow | -$4,425/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$42,000 |
| Vacancy (5%) | −$2,100 |
| Property Tax | −$13,334 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$11,800 |
| Annual NOI | $12,066 |
| Cap Rate | 1.02% |
Cash Required to Close
| Down Payment (20%) | $236,000 |
| Ontario Land Transfer Tax | $20,075 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $259,075 |
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.