12 Cedarland Road 111, Brampton

$749,500
12 Cedarland Road 111

$749,500

New
4d
Condo Townhouse3-Storey

12 Cedarland Road 111, Brampton

Total Monthly Obligation $3,837

Beds
3
Baths
3
Park
1
Sqft
1600-1799
DOM
4d
Score
18
Yield
4.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Condo Townhouse
MLS® Number-W14098286
Beds-3
Bathrooms-3
Size-1600-1799 sqft
Listed on site-Oct 19, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$5,222.8 (2025)
Maintenance-$178.68/mo
Locker-None
Parking-2 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-FLEXIBLE
Neighbourhood-Credit Valley
Title-Residential Condo & Other

No agent assigned

Freshly painted, well-maintained end-unit executive townhouse with the feel of a semi-detached home! Approx. 1,800 sq. ft. with 3 bedrooms, 3 bathrooms and a functional multi-level layout. Ground-floor family room walks out to the backyard; the second level features bright, open-concept living and dining areas. Upgraded eat-in kitchen with granite counters, centre island, breakfast bar, soft-close cabinetry, new backsplash, stove and dishwasher, plus walkout to a deck. Hardwood floors on main and second levels, newer waterproof laminate in bedrooms and upper hallway, plus large-format ceramic tile upgrades. Primary bedroom has a walk-in closet and 4-piece ensuite. No residential neighbours directly behind. 2 parking spaces (garage and driveway), plus visitor parking directly across the street. Steps to a plaza with grocery store, Starbucks, restaurants, pharmacy and medical clinics. Close to schools, parks, transit and highways, with convenient access to Mississauga.

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

Closing Costs

Mortgage Amount
$599,600
Land Transfer Taxes$11,465
Legal Fees (Est.)
$
Total cash required for closing$162,865

Total Monthly Obligation

$3,837/mo
Mortgage $3,023
Monthly Loss $3,042
Principal$796
Interest$2,228
Property Tax$435
Condo Fees$179
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,064/yr
NOI
$21,791/yr
Net Cash Flow
-$1,207/mo
Cash Margin
-41.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.8/ 100

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

Comparables

Properties near 12 Cedarland Road 111

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.