35 Dalbeattie Drive, Brampton

$869,000
35 Dalbeattie Drive

$869,000

New
20d
Att/Row/Townhouse2-Storey

35 Dalbeattie Drive, Brampton

Total Monthly Obligation $4,533

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
20d
Score
17
Yield
4.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Att/Row/Townhouse
MLS® Number-W13866936
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-19.69 × 109.91 ft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$7,828.2 (2025)
Parking-3 - Built-In
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Concrete
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Bram West
Title-Residential Freehold

No agent assigned

Magnificent 4 bedrooms, FOUR years old, Build by Ashley oak home currently available for sale. This house comes with 9 ft ceiling, hardwood floor, modern kitchen with spacious pantry & ceramic floor, ravine lot, family room with fireplace walkout to a wooden deck, 4 spacious bedrooms with large windows in the master bedroom, oaks stairs, and stainless-steel appliances. Unfinished walkout basement. This property is currently having AAA Tenant, Tenant is willing to stay.

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

Closing Costs

Mortgage Amount
$695,200
Land Transfer Taxes$13,855
Legal Fees (Est.)
$
Total cash required for closing$189,155

Total Monthly Obligation

$4,533/mo
Mortgage $3,505
Monthly Loss $3,610
Principal$922
Interest$2,583
Property Tax$652
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%24
10-Year IRR
9.2%
Returns Index
13.2/ 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
$40,572/yr
NOI
$24,187/yr
Net Cash Flow
-$1,490/mo
Cash Margin
-44.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.3/ 100

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

Comparables

Properties near 35 Dalbeattie Drive

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.