77 Royal Palm Drive, Brampton

$860,000
77 Royal Palm Drive

$860,000

Price Change
42d
Detached2-Storey

77 Royal Palm Drive, Brampton

Total Monthly Obligation $4,363

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
42d
Score
17
Yield
4.2%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-W13771874
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-40.9 × 97.4 ft
Listed on site-Sep 11, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,229.3 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ANJIA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood, Family Room
Pool-None
Facing-South
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Heart Lake East
Title-Residential Freehold

No agent assigned

A Rare Opportunity Facing Heart Lake Conservation Park! Beautifully maintained detached home with a double-car garage in popular Heart Lake East. Offering 1,852 sq. ft. of above-grade living space and a sunny south-facing backyard. The spacious family room features a cozy wood-burning fireplace, while the updated kitchen offers marble countertops and stainless steel appliances. Hardwood flooring extends throughout the main and second levels, with two updated bathrooms upstairs. The finished basement includes an additional bedroom, ideal for guests or a home office. Major updates include a new shingle roof, high-efficiency furnace, backyard interlocking, fence. Windows have been replaced. Conveniently located near Hwy 410, Turnberry Golf Club, Trinity Common Mall, transit and everyday amenities. Steps to Terry Fox Public School and within the Harold M. Brathwaite Secondary School area.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$688,000
Land Transfer Taxes$13,675
Legal Fees (Est.)
$
Total cash required for closing$187,175

Total Monthly Obligation

$4,363/mo
Mortgage $3,469
Monthly Loss $3,450
Principal$913
Interest$2,556
Property Tax$519
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$36,372/yr
NOI
$22,006/yr
Net Cash Flow
-$1,635/mo
Cash Margin
-53.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.4/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 77 Royal Palm Drive

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.