18 Hartwell Gate, Brampton

$1,199,900
18 Hartwell Gate

$1,199,900

New
22d
Detached2-Storey

18 Hartwell Gate, Brampton

Total Monthly Obligation $5,911

Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
22d
Score
15
Yield
3.8%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-W13847540
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-41.02 × 114.61 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,347.52 (2026)
Parking-4 - Carport
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60 Days/ TBD
Neighbourhood-Sandringham-Wellington
Title-Residential Freehold

No agent assigned

This Beautiful Home Is Waiting for You! Come see this lovely 4+2 bedroom, 4-washroom home with a finished basement in the highly sought-after community of Cachet. The spacious living room with large windows offers a bright and welcoming entrance. The renovated kitchen features quartz countertops and stainless steel appliances perfect for preparing meals and enjoying time with family and friends. The bright, roomy bedrooms include ample closet space. This amazing location offers ultimate convenience with quick access to amenities such as grocery stores, hospitals, parks, public transit, and more. Location, location, location this house checks all the boxes!

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

Closing Costs

Mortgage Amount
$959,920
Land Transfer Taxes$20,473
Legal Fees (Est.)
$
Total cash required for closing$261,953

Total Monthly Obligation

$5,911/mo
Mortgage $4,840
Monthly Loss $4,637
Principal$1,274
Interest$3,566
Property Tax$696
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
9.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$45,000/yr
NOI
$27,652/yr
Net Cash Flow
-$2,536/mo
Cash Margin
-67.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.9/ 100

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

Comparables

Properties near 18 Hartwell Gate

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.