91 Campwood Crescent, Brampton
Brampton
$1,299,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by TEAM PANAG REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
7
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to this well-maintained detached home in a highly sought-after neighbourhood near Castlemore Rd & Hwy 50. Offering 4 spacious bedrooms on the second floor and a finished basement with 2 additional bedrooms, this home provides ample space for large or extended families. The main level features a bright and functional layout with a spacious kitchen, while the finished basement includes a second kitchen, making it ideal for multi-generational living or added flexibility. Upper level has the potential to accommodate an additional washroom. Conveniently located close to schools, parks, shopping, public transit, major highways, and all essential amenities. A fantastic opportunity in a prime location!
MississaugaInvestor.ca
91 Campwood Crescent
Detached · 7bd/4ba · ~2,750 sqft
$1,299,000
Cash-Flow Report · August 1, 2026
Cap Rate
2.44%
Monthly Cash Flow
-$3,337/mo
Estimated Rent
$5,445/mo
Cash-on-Cash
-14.04%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,445 |
| Mortgage | −$5,979 |
| Property Tax | −$1,223 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,083 |
| Vacancy (5%) | −$272 |
| Cash Flow | -$3,337/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$65,340 |
| Vacancy (5%) | −$3,267 |
| Property Tax | −$14,679 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,990 |
| Annual NOI | $31,704 |
| Cap Rate | 2.44% |
Cash Required to Close
| Down Payment (20%) | $259,800 |
| Ontario Land Transfer Tax | $22,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $285,255 |
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.