61 Herdwick Street, Brampton

$834,999
61 Herdwick Street

$834,999

New
29d
Semi-Detached 2-Storey

61 Herdwick Street, Brampton

Total Monthly Obligation $4,261

Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
29d
Score
18
Yield
4.6%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Semi-Detached
MLS® Number-W13825894
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-22.56 × 124.67 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,216 (2026)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Not Applicable
Sewer-Sewer
Possession-T.B.D
Neighbourhood-Gore Industrial North
Title-Residential Freehold

No agent assigned

Well-Maintained 3-Bedroom Semi-Detached Home Featuring A Finished Look-out Basement And A Functional Layout. Main Floor Offers Separate Living, Dining And Sep-Family Room, Along With An Upgraded Kitchen Featuring Granite Countertops And Stainless Steel Appliances. Convenient Second-Floor Laundry And Direct Garage-To-Home Access. Three Principal-Sized Bedrooms Provide Comfortable Living Space. Extended Driveway Offers Additional Parking. Spacious Backyard With A Large Deck, Perfect For Entertaining And Outdoor Enjoyment. No Rear Neighbor's Offer Added Privacy. Excellent Family Home In A Desirable Location. Walking Distance to plaza , public transit & park.

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

Closing Costs

Mortgage Amount
$667,999
Land Transfer Taxes$13,175
Legal Fees (Est.)
$
Total cash required for closing$181,675

Total Monthly Obligation

$4,261/mo
Mortgage $3,368
Monthly Loss $3,375
Principal$886
Interest$2,482
Property Tax$518
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.4%
Returns Index
13.9/ 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
$38,508/yr
NOI
$23,941/yr
Net Cash Flow
-$1,373/mo
Cash Margin
-42.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.2/ 100

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

Comparables

Properties near 61 Herdwick Street

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.