35 Davenhill Road, Brampton

$849,900
35 Davenhill Road

$849,900

New
9d
Att/Row/Townhouse2-Storey

35 Davenhill Road, Brampton

Total Monthly Obligation $4,286

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
9d
Score
17
Yield
4.4%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Att/Row/Townhouse
MLS® Number-W14031614
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.83 × 102.56 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,790.62 (2026)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Other
Foundation-Other
Sewer-Sewer
Possession-Flex
Neighbourhood-Bram East
Title-Residential Freehold

No agent assigned

Aprx1700 Sq Ft!! Welcome To This Beautifully Maintained & Upgraded 2-Storey Freehold Townhouse Built On A Premium Ravine Facing Lot & Finished Basement. Enjoy A Bright & Spacious Open-Concept Layout With Hardwood Flooring Throughout The Main Floor, Elegant Crown Molding & Smooth Ceilings Throughout. The Main Floor Offers A Spacious Living Room With Walk-Out To The Backyard. Upgraded Kitchen Is Equipped With Granite Countertops, Stainless Steel Appliances & A Bright Breakfast Area. Second Floor Features 3 Good Sized Bedrooms & 2 Full Washrooms, Including A Primary Bedroom With Ensuite Bath & Closet. Finished Basement Offers A Spacious Recreation Room, Perfect For Additional Living Space. No Carpet Throughout The House. Pot Lights On All Floors & Exterior Of The House, Skylight For Added Natural Light & Dual Thermostat Controls. Enjoy A Fully Decked Backyard With Custom Furniture, Perfect For Outdoor Relaxation & Entertaining. Low Monthly POTL Fee! Electric Fireplace In Basement & Gas Fireplace In The Backyard Conveniently Located Within Walking Distance To Daycare, Food Basics, Banks & Restaurants. Close To Shopping Malls, Schools, Parks, Highways, Public Transit & All Essential Amenities.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,286/mo
Mortgage $3,428
Monthly Loss $3,384
Principal$902
Interest$2,526
Property Tax$483
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.1%
Returns Index
12.9/ 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
$37,560/yr
NOI
$23,513/yr
Net Cash Flow
-$1,469/mo
Cash Margin
-46.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo35
Risk Index
20.0/ 100

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

Comparables

Properties near 35 Davenhill 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.