23 HENDRICKS Crescent, Brampton

$1,099,999
23 HENDRICKS Crescent

$1,099,999

New
28d
Detached2-Storey

23 HENDRICKS Crescent, Brampton

Total Monthly Obligation $5,713

HausQ Valuation Report
Beds
6
Baths
5
Park
2
Sqft
2500-3000
DOM
28d
Score
18
Yield
5.1%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-W13830932
Beds-6
Bathrooms-5
Size-2500-3000 sqft
Lot Size-38.06 × 100.07 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,816.67 (2026)
Parking-4 - Built-In
Basement-Finished, Separate Entrance, Walk-Out
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-Fletcher's West
Title-Residential Freehold

No agent assigned

***LEGAL 2 BEDROOM BASEMENT***Stunning 4-Bedroom, 5-Washroom Detached Home Situated on a Premium 38 x 100 Ft Lot in the Highly Sought-After Fletcher's West Community! This Beautifully Upgraded Home Features a Double-Car Garage, Elegant Chandeliers, Pot Lights, and Thoughtfully Designed Living Spaces Throughout. The Spacious Primary Suite Boasts a Luxurious Ensuite Complete With a Jacuzzi Tub. Enjoy a Fully Upgraded Kitchen Featuring an Extended Layout, Built-In Appliances, and a Double-Door Refrigerator-Perfect for Everyday Living and Entertaining. The Upper Level Also Offers a Versatile Glass-Enclosed Room, Ideal for a Home Office, Study, or Quiet Retreat. A Legal 2-Bedroom Basement Apartment with Two Separate Entrances Provides Excellent Additional Living Space and Income Potential. Conveniently Located Close to Public Transit, Shoppers World, Parks, Schools, Shopping, and Major Amenities. A Perfect Blend of Luxury, Functionality, and Convenience-This Exceptional Home Is Truly Move-In Ready!

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

Closing Costs

Mortgage Amount
$879,999
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,713/mo
Mortgage $4,437
Monthly Loss $4,546
Principal$1,168
Interest$3,269
Property Tax$901
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.6%32
10-Year IRR
10.3%
Returns Index
17.4/ 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
$55,884/yr
NOI
$34,979/yr
Net Cash Flow
-$1,522/mo
Cash Margin
-32.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.5/ 100

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

Comparables

Properties near 23 HENDRICKS Crescent

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.