32 Ballycastle Crescent, Brampton

$999,999
32 Ballycastle Crescent

$999,999

New
6d
Detached2-Storey

32 Ballycastle Crescent, Brampton

Total Monthly Obligation $4,953

Beds
6
Baths
4
Park
4
Sqft
2000-2500
DOM
6d
Score
17
Yield
4.4%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-W14090670
Beds-6
Bathrooms-4
Size-2000-2500 sqft
Lot Size-41.52 × 101.89 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$6,531 (2025)
Parking-6 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOUSESIGMA INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick Front
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-30/60 Closing Works
Neighbourhood-Heart Lake West
Title-Residential Freehold

No agent assigned

Welcome To 32 Ballycastle Crescent, An Absolute Showstopper Nestled On A Quiet Street In Brampton's Highly Sought-After Heart Lake Community, Boasting 3,438 Square Feet Of Total Living Space Comprising A 2,338 Square Foot 2-Storey Upper Level And A Fully Finished 1,100 Square Foot Basement, This Impeccably Maintained 4-Bedroom, 4-Bathroom Main Residence Perfectly Blends Classic Roominess With High-End, Modern Elegance, Featuring Brand-New Laminate Flooring Running Throughout The Carpet-Free Main And Upper Levels, A Freshly Painted Interior, And A Grand Entryway Showcasing An Updated Staircase Accented With Elegant Wrought Iron Railings, The Heart Of The Home Welcomes You With A Stunning, Upgraded Chef's Kitchen Complete With Brand-New Crisp White Cabinetry Offering Generous Storage Space, Trendy Gold Hardware, Premium Stainless Steel Appliances, And A Large Eat-In Area Leading Out To Your Private Backyard Oasis Featuring An Oversized Concrete Patio Under A Covered Gazebo Perfect For Seamless Entertaining, Upstairs Retains Remarkably Spacious And Bright Bedrooms With Ample Closet Space, Anchored By A Massive, Oversized Primary Suite Serving As A True Retreat With A Deep Walk-In Closet And A Beautifully Renovated 4-Piece Ensuite, While The Fantastic Lower Level Comes Fully Finished With Cozy Carpeting, A Second Full Kitchen, Two Good-Sized Bedrooms, A Large Living Space, And A Full Bathroom Accessed Privately Through A Separate Entrance From The Garage, Making It Absolutely Perfect For Accommodating Extended Family Members Or Overnight Guests, All While Being Located Just Minutes From Top-Rated Schools, Lush Parks, Heart Lake Conservation Area, Shopping, And Major Highways, Making This Entire Property Completely Turn-Key And Ready For You To Move Right In!

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

Closing Costs

Mortgage Amount
$799,999
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,975

Total Monthly Obligation

$4,953/mo
Mortgage $4,034
Monthly Loss $3,892
Principal$1,061
Interest$2,972
Property Tax$544
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.4/ 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
$43,548/yr
NOI
$28,162/yr
Net Cash Flow
-$1,687/mo
Cash Margin
-46.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.3/ 100

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

Comparables

Properties near 32 Ballycastle Crescent

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.