
1912- 25 Kensington Road, Brampton
Brampton
$425,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,850/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to your new, warm and thoughtfully spaced, corner, 2 bedroom apartment, just steps away from Bramalea City Centre, Bramalea Transit Terminal, Chinguacousy Park, as well as a whole host of great schools, amenities and community centres. This LOCATION!! gives you, or your tenants, the gift of convenience wrapped in accessibility. Enjoy the comfort offered by nearly 1,000 sq ft. of living space with 1.5 bathrooms, a cozy dining space and a balcony that presents a great view of the city and the surrounding areas from the 19th floor. Being a corner unit, gives the home several merits including an abundance of natural lighting, sufficient sunlight and added privacy.Thanks to being seated within the heart, of the heart of Brampton, and with a walk-score of 70-80, you wont likely miss your car when you make this address your home. If you did own a car, the unit comes with 1 assigned parking, as well as an additional parking spot that can be purchased for an annual fee of just $100 (for the entire year, as per prices for 2025-2026).This home is ideal for owners who rejoice in the pride of owning an address that is the epitome of convenient city-living, or even for investors who will capitalize on the income generating potential this asset has to offer.Come, see this wonderful home and make it yours today
MississaugaInvestor.ca
1912- 25 Kensington Road
Condo Apartment · 2bd/2ba · ~950 sqft
$425,000
Cash-Flow Report · August 2, 2026
Cap Rate
1.01%
Monthly Cash Flow
-$1,599/mo
Estimated Rent
$1,850/mo
Cash-on-Cash
-20.64%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,850 |
| Mortgage | −$1,956 |
| Property Tax | −$400 |
| Insurance | −$225 |
| Condo Fee | −$775 |
| Vacancy (5%) | −$93 |
| Cash Flow | -$1,599/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$22,200 |
| Vacancy (5%) | −$1,110 |
| Property Tax | −$4,803 |
| Insurance | −$2,700 |
| Condo Fee | −$9,300 |
| Annual NOI | $4,287 |
| Cap Rate | 1.01% |
Cash Required to Close
| Down Payment (20%) | $85,000 |
| Ontario Land Transfer Tax | $4,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $92,975 |
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.