34 Burlwood Road, Brampton
Brampton
$2,349,000
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 SPECIALISTS TEAM SUKHVINDER
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
$5,000/mo
Estimated from market price-to-rent ratios
Remarks
Experience luxury living in the prestigious Pavilion Estates community, perfectly situated with a scenic pond in the front and a tranquil ravine behind. This exceptional residence offers over 5,100 Sq.Ft. above grade, showcasing premium craftsmanship, timeless finishes, and a thoughtfully designed layout. The home features an interlocked driveway, rare 3-car tandem garage, soaring 10-foot ceilings on the main floor, 9-foot ceilings upstairs, and a grand open-to-above foyer. The chef's kitchen is equipped with built-in appliances, quartz countertops, and custom cabinetry, while the upper level offers 5 spacious bedrooms, 4 full bathrooms, and a convenient second-floor laundry room. The luxurious primary suite features a spa-inspired ensuite and private balcony overlooking the ravine. Complete with a beautifully landscaped backyard, covered loggia, and an unbeatable location close to schools, parks, and transit, this home offers an exceptional blend of luxury, comfort, and lifestyle.
MississaugaInvestor.ca
34 Burlwood Road
Detached · 5bd/5ba · ~5,000 sqft
$2,349,000
Cash-Flow Report · August 1, 2026
Cap Rate
0.18%
Monthly Cash Flow
-$10,457/mo
Estimated Rent
$5,000/mo
Cash-on-Cash
-24.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,000 |
| Mortgage | −$10,812 |
| Property Tax | −$2,212 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,958 |
| Vacancy (5%) | −$250 |
| Cash Flow | -$10,457/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$60,000 |
| Vacancy (5%) | −$3,000 |
| Property Tax | −$26,544 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$23,490 |
| Annual NOI | $4,266 |
| Cap Rate | 0.18% |
Cash Required to Close
| Down Payment (20%) | $469,800 |
| Ontario Land Transfer Tax | $45,200 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $518,000 |
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.