31 Davenfield Circle, Brampton

$799,900
31 Davenfield Circle

$799,900

New
25d
Att/Row/Townhouse2-Storey

31 Davenfield Circle, Brampton

Total Monthly Obligation $4,091

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
25d
Score
18
Yield
4.8%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Att/Row/Townhouse
MLS® Number-W13834160
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-19.69 × 108.62 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,871 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ULTIMATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Bram East
Title-Residential Freehold

No agent assigned

Freehold Townhouse Upgraded. Hardwood & Ceramic Floors Thruout. Open Concept Main Floor, W/Sun Filled 'L-Shaped" Lr/Dr. Picture Window & Patio Door Span The Back Of The House Allowing For Natural Sunlight. Upgraded Kit Features Breakfast Bar, SS Appliances, Ceramic Floor & Backsplash, Cupboards Extended To The Ceiling. Access To Garage & 2Pce Bath. Hardwood Staircase Leads To The Primary Bedroom Which Boasts A W/I Closet, With Oversized W/I Shower With Ceramics & Glass Doors Which Overlooks The No Maintenance Backyard Covered With Artificial Turf, Two Other Generous Sized Bedrooms Overlooking Front Yard And A 4Pce Bath. Finished Basement W/Cozy Rec Room, Laminate Floor,, 3Pce Bath And A Cold Cellar. Great Space For A Home Office Or Extra Family Living Space. Side Gate Has Easy Access To The Back Of The Garage. This Is An Extra Added Bonus For A Townhome And Makes Lawn Maintenance Much Easier.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,091/mo
Mortgage $3,227
Monthly Loss $3,242
Principal$849
Interest$2,378
Property Tax$489
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.4%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$38,400/yr
NOI
$24,189/yr
Net Cash Flow
-$1,211/mo
Cash Margin
-37.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
21.1/ 100

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

Comparables

Properties near 31 Davenfield Circle

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.