53 Elysian Fields Circle, Brampton

$1,539,900
53 Elysian Fields Circle

$1,539,900

New
18d
Detached2-Storey

53 Elysian Fields Circle, Brampton

Total Monthly Obligation $7,501

Beds
8
Baths
5
Park
2
Sqft
3000-3500
DOM
18d
Score
16
Yield
3.9%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-W13864988
Beds-8
Bathrooms-5
Size-3000-3500 sqft
Lot Size-38.06 × 118 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,979.61 (2026)
Parking-4 - Built-In
Basement-Finished, Separate Entrance, Apartment
Heating-Forced Air (Gas)
Brokerage-THE AGENCY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Other
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bram West
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained 5-bedroom family home featuring a spacious and functional layout in a convenient location. The main floor offers a welcoming family room with a cozy gas fireplace, along with a bright combined living and dining area with walk-out to the front porch. The modern kitchen boasts ample cabinetry, granite countertops, stylish backsplash and stainless-steel appliances. An oversized patio door provides easy access to the backyard with interlocking patio, ideal for outdoor enjoyment and entertaining. 9-foot ceilings on both the main and second floors create an open and airy atmosphere. Numerous upgrades include an enhanced staircase with metal pickets, modern light fixtures and pot lights throughout, plus convenient second-floor laundry. The primary bedroom features elegant engineered hardwood flooring. All bathrooms offer quartz countertops, with a double-sink vanity in the main bathroom. The freshly painted basement offers excellent income potential with a 3-bedroom apartment featuring 2 full bathrooms, plus a separate additional room and full bathroom, providing flexibility for extended family or rental income. Basement bedrooms also feature upgraded windows for added comfort and natural light. Ideally located near Eldorado Park, schools, restaurants, Highways 401 & 407, and numerous everyday amenities. A fantastic opportunity for families and investors alike!

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

Closing Costs

Mortgage Amount
$1,231,920
Land Transfer Taxes$27,273
Legal Fees (Est.)
$
Total cash required for closing$336,753

Total Monthly Obligation

$7,501/mo
Mortgage $6,212
Monthly Loss $5,867
Principal$1,635
Interest$4,577
Property Tax$915
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$60,480/yr
NOI
$38,952/yr
Net Cash Flow
-$2,965/mo
Cash Margin
-58.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.6/ 100

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

Comparables

Properties near 53 Elysian Fields 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.