10 Laurelcrest Street 412, Brampton

$499,900
10 Laurelcrest Street 412

$499,900

New
27d
Condo ApartmentApartment

10 Laurelcrest Street 412, Brampton

Total Monthly Obligation $3,582

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
27d
Score
16
Yield
5.9%
Cash on Cash
-10.3%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.3%
Property Type-Condo Apartment
MLS® Number-W13832546
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 26, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,858 (2025)
Maintenance-$1,127/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Bramalea Road South Gateway
Title-Residential Condo & Other

No agent assigned

Your Search Ends Here With This Impeccably Maintained 2- Bedroom condo (1147 sq ft as per Mapc) Located in Prime Location. (Hwy 410 & queen area ) open concept layout, Full family size kitchen s/s appliances 2 washrooms. Walking distance to Bramalea City Center and all other amenities. Ensuite laundry. 2 parking spaces, one underground and one outside. Security guard at entrance. Impressive building, amazing location, extremely well maintained unit.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$3,582/mo
Mortgage $2,016
Monthly Loss $3,051
Principal$531
Interest$1,486
Property Tax$238
Condo Fees$1,127
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.1%0
5-Year IRR
4.2%9
10-Year IRR
6.5%
Returns Index
5.6/ 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
$29,664/yr
NOI
$7,916/yr
Net Cash Flow
-$1,357/mo
Cash Margin
-54.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
21.6/ 100

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

Comparables

Properties near 10 Laurelcrest Street 412

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.