39 Darren Road, Brampton

$1,250,000
39 Darren Road

$1,250,000

New
21d
Detached2-Storey

39 Darren Road, Brampton

Total Monthly Obligation $6,201

Beds
6
Baths
5
Park
4
Sqft
3000-3500
DOM
21d
Score
17
Yield
4.6%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-W13856210
Beds-6
Bathrooms-5
Size-3000-3500 sqft
Lot Size-44.46 × 86.32 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,401 (2025)
Parking-6 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Brick
Sewer-Sewer
Possession-TBA
Neighbourhood-Vales of Castlemore North
Title-Residential Freehold

No agent assigned

Welcome to this bright and spacious residence, perfectly situated on a quiet and family friendly street in the prestigious Vales of Castlemore community. This beautifully maintained home offers a functional layout with generous living areas, ideal for both everyday living and entertaining. The grand Oak kitchen is a true highlight, featuring elegant granite countertops, premium stainless steel appliances, and hardwood flooring throughout the Main floor and full Second floor. Oak Staircase. The home also includes a spacious 2-bedroom basement with a separate entrance, full kitchen, and washroom perfect for extended family living or potential rental income.

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

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$6,201/mo
Mortgage $5,042
Monthly Loss $4,874
Principal$1,327
Interest$3,715
Property Tax$783
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
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
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
$57,600/yr
NOI
$37,939/yr
Net Cash Flow
-$1,881/mo
Cash Margin
-39.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
16.6/ 100

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

Comparables

Properties near 39 Darren Road

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.