118 Naperton Drive, Brampton

$979,000
118 Naperton Drive

$979,000

New
2d
Att/Row/Townhouse2-Storey

118 Naperton Drive, Brampton

Total Monthly Obligation $4,855

Beds
6
Baths
4
Park
4
Sqft
1500-2000
DOM
2d
Score
16
Yield
3.7%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.6%
Property Type-Att/Row/Townhouse
MLS® Number-W14103802
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-29.99 × 91.86 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$6,367.17 (2026)
Parking-5 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-ForMax Realty Brokerage Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Sandringham-Wellington
Title-Residential Freehold

No agent assigned

Beautiful, Spacious Free Hold Townhouse App. 2800 Sf of Living Space With 4 Bedroom & 4 Washroom, Sep Living And Family Room, Ravine Lot, Soaring 9' Ceiling Main Floor , Lookout Basement With 1 Bedroom, Study, Large Family Room and Full Washroom With Sep. Entrance. Full Basement with 1 Bedroom, Study, Large Family Room and Full washroom With Sep. Entrance. Full of Natural Light Throughout the house including Basement. Freshly Painted with $40K Recently Spent on upgrades, pot Lights, Extended Driveway, Wooden Pargola Overlooking Ravine and Trail Extras: Fridge, Gas Stove, Dishwasher, Washer, Dryer. Double Door Entry.

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

Closing Costs

Mortgage Amount
$783,200
Land Transfer Taxes$16,055
Legal Fees (Est.)
$
Total cash required for closing$213,355

Total Monthly Obligation

$4,855/mo
Mortgage $3,949
Monthly Loss $3,815
Principal$1,039
Interest$2,910
Property Tax$531
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.2%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
16/ 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
$36,600/yr
NOI
$22,073/yr
Net Cash Flow
-$2,110/mo
Cash Margin
-69.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.8/ 100

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

Comparables

Properties near 118 Naperton Drive

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.