75 Royal Salisbury Way, Brampton

$684,900
75 Royal Salisbury Way

$684,900

New
3d
Att/Row/Townhouse2-Storey

75 Royal Salisbury Way, Brampton

Total Monthly Obligation $3,476

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
3d
Score
20
Yield
5.1%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Att/Row/Townhouse
MLS® Number-W14100274
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20 × 100 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,058 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Madoc
Title-Residential Freehold

No agent assigned

Stunning End Unit Freehold Townhome, Fully Renovated With 3+1 Bedrooms And 3 Washrooms. Large Living And Dining Areas With Lots Of Natural Sunlight, An Open Concept Layout, Pot Lights Throughout, And Newer Flooring. Upgraded Kitchen With Quartz Countertops, Backsplash, S/S Appliances, And A B/I Dishwasher. Three Spacious Bedrooms On The Second Level With A Fully Upgraded Bathroom. The Fully Finished Basement With A Full Bathroom Can Be Used As Additional Living Space Or For Future Rental Potential. Situated In Brampton's Established Madoc Neighborhood, Close To Parks, Schools, Recreation Centers, Shopping, And Everyday Amenities. Public Transit Within Walking Distance And Convenient Access To Highway 410 Make Commuting Easy.

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

Closing Costs

Mortgage Amount
$547,920
Land Transfer Taxes$10,173
Legal Fees (Est.)
$
Total cash required for closing$148,653

Total Monthly Obligation

$3,476/mo
Mortgage $2,763
Monthly Loss $2,749
Principal$727
Interest$2,036
Property Tax$338
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,800/yr
NOI
$22,762/yr
Net Cash Flow
-$866/mo
Cash Margin
-29.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
24.3/ 100

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

Comparables

Properties near 75 Royal Salisbury Way

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.