22 Bellflower Lane, Brampton

$1,189,000
22 Bellflower Lane

$1,189,000

New
16d
Detached2-Storey

22 Bellflower Lane, Brampton

Total Monthly Obligation $5,723

Beds
5
Baths
4
Park
6
Sqft
2000-2500
DOM
16d
Score
15
Yield
3.5%
Cash on Cash
-8.5%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-W13873144
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-34.2 × 104.99 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,628 (2025)
Parking-8 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-TEAM PANAG REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Brick
Sewer-Septic
Possession-TBA
Neighbourhood-Bramalea North Industrial
Title-Residential Freehold

No agent assigned

Welcome to 22 Bellflower Lane, a beautifully renovated home in a desirable Brampton location near Torbram Rd & Bovaird Dr. This move-in-ready residence has been thoughtfully upgraded throughout, offering modern finishes, functional living spaces, and numerous recent improvements.The entire home has been freshly painted, creating a bright and inviting atmosphere. The main floor features brand-new porcelain flooring throughout, along with a fully renovated kitchen showcasing quartz countertops, a centre island, new cabinetry with pantry, updated light fixtures, and brand-new Frigidaire appliances including a gas cooktop, range hood, built-in oven, microwave, and refrigerator. The living room has been enhanced with a home theatre setup featuring a new 150-inch projector screen, HAPPRUN 1080P Bluetooth projector, four 6.5-inch Bluetooth ceiling speakers, and custom shelving around the TV. Additional main-floor upgrades include a newly renovated laundry room with vanity and a refreshed powder room with a new vanity and mirror.The second floor has been fully upgraded, including new porcelain flooring throughout and renovated bathrooms featuring modern finishes and no bathtubs. New exhaust fans with sensors have also been installed. The walk-out closet includes customized cabinetry, while the primary ensuite features an elegant accent wall.The backyard offers a newly installed concrete area, providing a low-maintenance outdoor space ideal for entertaining and relaxing. The garage is equipped with customized shelving while maintaining parking for two vehicles.A fantastic opportunity to own a extensively upgraded home in a convenient Brampton location, close to schools, parks, shopping, transit, and major highways. Finished basement featuring 1 bedroom, 1 bathroom, a kitchen, and separate laundry. A versatile space offering additional comfort and functionality.

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

Closing Costs

Mortgage Amount
$951,200
Land Transfer Taxes$20,255
Legal Fees (Est.)
$
Total cash required for closing$259,555

Total Monthly Obligation

$5,723/mo
Mortgage $4,796
Monthly Loss $4,461
Principal$1,262
Interest$3,534
Property Tax$552
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.1%15
10-Year IRR
7.6%
Returns Index
8.7/ 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
$42,132/yr
NOI
$26,791/yr
Net Cash Flow
-$2,564/mo
Cash Margin
-73.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.1/ 100

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

Comparables

Properties near 22 Bellflower Lane

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.