30 Orchard Park Gate, Brampton

$1,088,000
30 Orchard Park Gate

$1,088,000

New
21d
Detached CondoBungalow

30 Orchard Park Gate, Brampton

Total Monthly Obligation $5,864

Bed+Den
3+1
Baths
3
Park
2
Sqft
1600-1799
DOM
21d
Score
15
Yield
3.7%
Cash on Cash
-11.2%
Cap Rate
2.2%
5Y IRR
6.8%
10Y IRR
7.8%
Property Type-Detached Condo
MLS® Number-W13854416
Bed+Den-3+1
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached Condo
Taxes-$7,156 (2025)
Maintenance-$679.23/mo
Locker-None
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MEADOWTOWNE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible 30-60-90
Neighbourhood-Sandringham-Wellington
Title-Residential Condo & Other

No agent assigned

Welcome to a truly one-of-a-kind executive bungalow in the prestigious gated community of Rosedale Village, extensively redesigned with a sophisticated Japanese-inspired aesthetic, exceptional craftsmanship and custom millwork throughout. The open-concept main level features hardwood floors, pot lights, California shutters, solid wood barn doors, B-I cabinetry & integrated speakers, while the main floor 3-pc bath makes a statement with striking onyx tile flooring. At the heart of the home, the showpiece kitchen offers 2 waterfall quartz islands, richly grained custom cabinetry, Sub-Zero refrigeration and freezer drawers, Wolf 4-burner gas cooktop W/grill, B-I Wolf oven, microwave and warming drawer, Miele dishwasher and ceiling-mounted Miele hood fan. The second island provides seating for 6. The primary retreat features a custom B-I bed and closet system & an extraordinary spa-inspired 6-pc ensuite with heated floors, heated lamp, smart toilet, jetted tub and oversized steam shower with a massive rainfall shower head, body jets on both sides, handheld shower, B-I bench and niche, supported by dedicated high-pressure water tanks. A dedicated A/C system provides independent comfort for the primary bedroom. The finished lower level offers a bedroom, 3-pc bath, mirrored fitness/yoga studio, temperature-controlled wine cellar, cedar-lined W/I closet, finished cold room & extensive B-I storage. Additional features include 200 AMP service W/sub-panel, owned furnace installed February 2026, new humidifier, owned tankless water heater, water softener and B-I safe. The double garage includes 2 vehicle lifts. Outside, enjoy a private backyard overlooking mature trees & open green space with a large composite deck. Rosedale Village offers lawn care, snow removal, a private 9-hole executive golf course, clubhouse, indoor pool, fitness centre, tennis, bocce, lawn bowling, shuffleboard and walking paths. Roof replaced in 2016. Please see attached feature sheet for full details.

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

Closing Costs

Mortgage Amount
$870,400
Land Transfer Taxes$18,235
Legal Fees (Est.)
$
Total cash required for closing$237,335

Total Monthly Obligation

$5,864/mo
Mortgage $4,389
Monthly Loss $4,709
Principal$1,155
Interest$3,234
Property Tax$596
Condo Fees$679
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.4%0
5-Year IRR
4.4%9
10-Year IRR
6.4%
Returns Index
5.9/ 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
$40,692/yr
NOI
$18,916/yr
Net Cash Flow
-$2,812/mo
Cash Margin
-82.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo25
Risk Index
15.5/ 100

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

Comparables

Properties near 30 Orchard Park 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.