
70 Vintage Gate, Brampton
Brampton
$945,000
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 CERTIFIED REALTY
Investment Analysis
Key Facts
Type
Semi-Detached
Bedrooms
4
Bathrooms
3
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Legal Suite (+$1,400/mo)
Rent Estimate
Estimated from market price-to-rent ratios
Remarks
Welcome to 70 Vintage Gate, an exceptionally maintained semi-detached home offering 2,016 sq. ft. of above-grade living space with 4 spacious bedrooms and 3 bathrooms. Proudly offered for sale by its ORIGINAL OWNER, this home is a true testament to meticouolus care and pride of ownership.For added peace of mind, the sellers completed a PROFESSIONAL PRE-LISTING HOME INSPECTION prior to bringing the property to market, demonstrating complete transparency and confidence in the condition of the home. From top to bottom, every detail reflects years of exceptional maintenance, making it one of the finest examples of its kind in the neighbourhood. Step inside to discover a bright, inviting layout designed for comfortable family living. The beautifully renovated kitchen (2024) serves as the heart of the home, featuring elegant new countertops, premium state-of-the-art stainless steel appliances, and quality finishes that combine both style and functionality. Brand-new carpeting on the second floor provides a fresh, luxurious feel, while every room showcases the remarkable level of cleanliness and care that has gone into maintaining this home. Significant recent upgrades include a new garage door (2026), a new water heater (2025), new high quality roof shingles, updated front and side concrete walkways and porch, and numerous thoughtful improvements that allow the next owner to move in with confidence.The unfinished basement offers a blank canvas with endless possibilities, allowing you to create the additional living space that best suits your family's needs or future income while adding future value.Ideally located close to excellent schools, parks, shopping, public transit, and everyday amenities, this is a rare opportunity to own an immaculately maintained original-owner home where quality, cleanliness, and pride of ownership are immediately evident. Simply move in and enjoy.
MississaugaInvestor.ca
70 Vintage Gate
Semi-Detached · 4bd/3ba · ~2,250 sqft
$945,000
Cash-Flow Report · August 3, 2026
Cap Rate
2.77%
Monthly Cash Flow
-$2,168/mo
Estimated Rent
$4,300/mo
Cash-on-Cash
-12.55%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,300 |
| Mortgage | −$4,350 |
| Property Tax | −$890 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$788 |
| Vacancy (5%) | −$215 |
| Cash Flow | -$2,168/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$51,600 |
| Vacancy (5%) | −$2,580 |
| Property Tax | −$10,679 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$9,450 |
| Annual NOI | $26,191 |
| Cap Rate | 2.77% |
Cash Required to Close
| Down Payment (20%) | $189,000 |
| Ontario Land Transfer Tax | $15,375 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $207,375 |
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.