9- 61 Ardglen Drive, Brampton
Brampton
$589,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE SIGNATURE REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
4
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$2,650/mo
Estimated from market price-to-rent ratios
Remarks
Rare opportunity in sought-after Brampton East. This tastefully upgraded condo townhouse stands apart from every other unit in the complex. Dark hardwood floors, a sunken open-concept living and dining area, and a custom centre-island kitchen with breakfast bar deliver a lifestyle feel most buyers only find in freehold. The charming front garden with fish pond is your personal outdoor retreat. Fully finished basement offers genuine in-law suite or mortgage helper. All-brick exterior, new roof, new windows, custom built-ins throughout. 2 parking spots. This is the character home with the income story buyers in Brampton East are actively searching for.
MississaugaInvestor.ca
9- 61 Ardglen Drive
Condo Townhouse · 4bd/2ba · ~1,500 sqft
$589,900
Cash-Flow Report · August 1, 2026
Cap Rate
2.41%
Monthly Cash Flow
-$1,529/mo
Estimated Rent
$2,650/mo
Cash-on-Cash
-14.2%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$2,650 |
| Mortgage | −$2,715 |
| Property Tax | −$556 |
| Insurance | −$225 |
| Condo Fee | −$550 |
| Vacancy (5%) | −$133 |
| Cash Flow | -$1,529/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$31,800 |
| Vacancy (5%) | −$1,590 |
| Property Tax | −$6,666 |
| Insurance | −$2,700 |
| Condo Fee | −$6,600 |
| Annual NOI | $14,244 |
| Cap Rate | 2.41% |
Cash Required to Close
| Down Payment (20%) | $117,980 |
| Ontario Land Transfer Tax | $8,273 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $129,253 |
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.