18 Seedland Crescent, Brampton
Brampton
$799,900
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 REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Att/Row/Townhouse
Bedrooms
5
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,700/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Welcome to 18 Seedland Crescent, a lovely move-in ready home in one of Brampton's Best family neighbourhoods. Upgraded kitchen with quartz counter and same backsplash .3Bedrooms +Den On 2nd Floor , 4 Washrooms #pot lights on main floor## 1Bedroom & Kitchen in Basement ###legal basement ## Personal Use. Good-sized bedrooms + one extra room use as a den or office ### no carpet anywhere ### Hardwood floors on Main & 2nd floor ### Extra Deep Lot with backyards hard to find . Extended driveway for Extra Parking . Great Location close to schools, parks, shops, restaurants, and transit, everything is in ###walking Distance ### come and see it for yourself and book your showing today!
MississaugaInvestor.ca
18 Seedland Crescent
Att/Row/Townhouse · 5bd/4ba · ~1,750 sqft
$799,900
Cash-Flow Report · August 1, 2026
Cap Rate
3.8%
Monthly Cash Flow
-$1,147/mo
Estimated Rent
$4,400/mo
Cash-on-Cash
-7.84%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,400 |
| Mortgage | −$3,682 |
| Property Tax | −$753 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$667 |
| Vacancy (5%) | −$220 |
| Cash Flow | -$1,147/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$52,800 |
| Vacancy (5%) | −$2,640 |
| Property Tax | −$9,039 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$7,999 |
| Annual NOI | $30,422 |
| Cap Rate | 3.8% |
Cash Required to Close
| Down Payment (20%) | $159,980 |
| Ontario Land Transfer Tax | $12,473 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $175,453 |
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.