81 Shady Pine Circle, Brampton

$679,900
81 Shady Pine Circle

$679,900

Price Change
23d
Att/Row/Townhouse2-Storey

81 Shady Pine Circle, Brampton

Total Monthly Obligation $3,507

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
23d
Score
20
Yield
5.2%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Att/Row/Townhouse
MLS® Number-W13842820
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-16.52 × 96.68 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,671 (2025)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/30/60/TBA
Neighbourhood-Sandringham-Wellington
Title-Residential Freehold

No agent assigned

Exceptional Freehold Townhouse in prime Brampton location! Welcome to this beautifully maintained and recently renovated 3+1 bedroom, 3-washroom freehold townhouse featuring a finished basement. Step inside to a bright, professionally painted (Sep 2026) interior offering a spacious, carpet-free layout with brand new premium 7mm vinyl flooring (Sep 2026) throughout. The kitchen boasts quartz counters and a spacious eat-in/dining area. Upstairs features three generously sized bedrooms, including a full main bathroom. The fully finished basement adds versatile living space with an extra bedroom, and a 3pc bath. New hardwood stairs (2025) leading to the basement complete the home's fully carpet-free interior. A separate storage room provides convenience of storing seldom used belongings. Enjoy a private, fully fenced backyard featuring a newly painted (Sep 2026) fence. Other notable updates include a new roof (2022), front porch interlocking (2022), and an owned hot water tank. Situated in a family-friendly neighborhood, this home is just steps from parks (with splash pad), schools, shopping, and public transit with quick Highway 410 access. Move-in ready, don't miss out on this incredible opportunity - schedule your viewing today!

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

Closing Costs

Mortgage Amount
$543,920
Land Transfer Taxes$10,073
Legal Fees (Est.)
$
Total cash required for closing$147,553

Total Monthly Obligation

$3,507/mo
Mortgage $2,743
Monthly Loss $2,785
Principal$722
Interest$2,021
Property Tax$389
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.7%
Returns Index
19.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$35,520/yr
NOI
$22,797/yr
Net Cash Flow
-$843/mo
Cash Margin
-28.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
24.2/ 100

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

Comparables

Properties near 81 Shady Pine 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.