12 NE Laurelcrest Street 912, Brampton

$450,000
12 NE Laurelcrest Street 912

$450,000

New
23d
Condo ApartmentMulti-Level

12 NE Laurelcrest Street 912, Brampton

Total Monthly Obligation $3,382

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
23d
Score
17
Yield
7.1%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-W13845428
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 30, 2026
Style-Multi-Level
Building Type-Condo Apartment
Age-31-50
Taxes-$2,880 (2026)
Maintenance-$1,127.2/mo
Locker-Ensuite+Owned
Parking-2 - Underground
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 INNOVATIVE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Concrete
Possession-30 days or Early Closing
Neighbourhood-Queen Street Corridor
Title-Residential Condo & Other

No agent assigned

Welcome to 12 Laurellecrest St. Stunning 2 Bdrms + 2 Bathrooms Corner Unit with 2 Parking Spots 1 Underground + 1 Onsurface (outside) unit with full bright & beautiful sunlight, unit has 2 Bdrms, master Bdrm with semi-ensuite & 2nd Bdrm. Convenient location close to all amenities 24 Hrs Bus Service, Shopping Malls, Major Hwy and park.This well maintained building with friendly management and super in site which offers you 24 hrs gatehouse security, outdoor grounds pool, tennis court, gym billiards room, media room, meeting/party room card room/library, sauna and jacuzzi.This building covered everything like building insurance, central AC, heat, hydro, water & parking

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

Closing Costs

Mortgage Amount
$360,000
Land Transfer Taxes$5,475
Legal Fees (Est.)
$
Total cash required for closing$96,975

Total Monthly Obligation

$3,382/mo
Mortgage $1,815
Monthly Loss $2,905
Principal$478
Interest$1,338
Property Tax$240
Condo Fees$1,127
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.6%16
10-Year IRR
8.3%
Returns Index
9.4/ 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
$32,040/yr
NOI
$10,030/yr
Net Cash Flow
-$979/mo
Cash Margin
-36.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.1/ 100

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

Comparables

Properties near 12 NE Laurelcrest Street 912

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.