3 Orchid Drive, Brampton
Brampton
$849,000
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 REALTY SERVICES INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
4
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,445/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to 3 Orchid Drive, an impeccably maintained and thoughtfully updated detached bungalow offering 3+3 generously proportioned bedrooms and 4 well-appointed bathrooms. This exceptional residence showcases a functional and versatile layout, enhanced by two separate laundry facilities and a fully finished basement with a private entrance-perfectly suited for multi-generational living or income-generating potential. Significant capital improvements include a newer roof (2019), air conditioning system (2016), and furnace (2018), ensuring long-term comfort and reliability. With an estimated rental income potential of approximately $2,500 per month, this property presents a compelling opportunity for both discerning homeowners and savvy investors alike.Extras:
MississaugaInvestor.ca
3 Orchid Drive
Detached · 6bd/4ba · ~1,300 sqft
$849,000
Cash-Flow Report · August 3, 2026
Cap Rate
3.72%
Monthly Cash Flow
-$1,276/mo
Estimated Rent
$4,595/mo
Cash-on-Cash
-8.22%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,595 |
| Mortgage | −$3,908 |
| Property Tax | −$800 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$708 |
| Vacancy (5%) | −$230 |
| Cash Flow | -$1,276/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$55,140 |
| Vacancy (5%) | −$2,757 |
| Property Tax | −$9,594 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$8,490 |
| Annual NOI | $31,599 |
| Cap Rate | 3.72% |
Cash Required to Close
| Down Payment (20%) | $169,800 |
| Ontario Land Transfer Tax | $13,455 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $186,255 |
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.