1 Astrantia Way, Brampton

$1,799,000
1 Astrantia Way

$1,799,000

New
29d
Detached2-Storey

1 Astrantia Way, Brampton

Total Monthly Obligation $8,781

Beds
7
Baths
7
Park
5
Sqft
3500-5000
DOM
29d
Score
15
Yield
3.9%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-W13823580
Beds-7
Bathrooms-7
Size-3500-5000 sqft
Lot Size-57.31 × 120 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$13,795 (2025)
Parking-7 - Attached
Basement-Apartment, Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-TEAM PANAG REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Stucco (Plaster), Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Credit Valley
Title-Residential Freehold

No agent assigned

Experience luxury living in this stunning Medallion-built stone & stucco home on a premium corner lot offering approx. 6,000 sq. ft. of finished living space. Features a legal 2-bedroom basement apartment plus an additional 1-bedroom suite for extended family or income potential. Impressive 12-ft ceilings on the main floor, an 18-ft ceiling in the executive office with French doors, and 12-ft ceilings on the upper level. Boasts 4 spacious bedrooms with ensuite/semi-ensuite access and a large 12-ft open loft that can easily be converted into a 5th bedroom. The chef-inspired kitchen is equipped with premium Wolf built-in appliances, Sub-Zero fridge, granite countertops, stylish backsplash, and a butler's pantry. Luxury finishes include smooth ceilings, 8-ft doors, porcelain tile flooring, upgraded Berber carpet, undermount lighting, a two-way fireplace, granite countertops in all bathrooms, and an owned water softener. Designed with an elegant, functional layout that's perfect for family living and entertaining. Prime location just steps from a large shopping plaza with Walmart, Home Depot, grocery stores, restaurants, and other essential amenities. A rare opportunity to own an exceptional home with luxury finishes and excellent rental income potential.

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

Closing Costs

Mortgage Amount
$1,439,200
Land Transfer Taxes$32,455
Legal Fees (Est.)
$
Total cash required for closing$393,755

Total Monthly Obligation

$8,781/mo
Mortgage $7,257
Monthly Loss $6,872
Principal$1,910
Interest$5,347
Property Tax$1,150
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$70,512/yr
NOI
$45,166/yr
Net Cash Flow
-$3,493/mo
Cash Margin
-59.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
13.8/ 100

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

Comparables

Properties near 1 Astrantia 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.