27 Reynier Drive, Brampton

$857,000
27 Reynier Drive

$857,000

New
27d
Detached2-Storey

27 Reynier Drive, Brampton

Total Monthly Obligation $4,256

HausQ Valuation Report
Beds
4
Baths
4
Park
5
Sqft
1100-1500
DOM
27d
Score
18
Yield
4.5%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-W13833120
Beds-4
Bathrooms-4
Size-1100-1500 sqft
Lot Size-45 × 100 ft
Listed on site-Sep 26, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$5,090.73 (2025)
Parking-7 - Attached
Basement-Apartment, Separate Entrance, Finished, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Heart Lake East
Title-Residential Freehold

No agent assigned

Stunning Fully Renovated Detached Home in the highly sought-after Heart Lake East community. 3 Spacious Bedrooms + 2.5 Bathrooms on the upper level. LEGAL 1-BEDROOM BASEMENT APARTMENT with 1 Bathroom & Separate Entrance. Ideal for Rental Income, Extended Family or Investors. 2 Separate Laundry Areas - one on the main floor and one in the basement. Bright and spacious Open-Concept Living & Dining Area, Modern kitchen featuring Quartz Countertops, Quality Cabinetry & Ample Storage Cozy, Gas Fireplace in the living area, Walkout to Large Wooden Deck - perfect for entertaining. Spacious Primary Bedroom plus two additional generously sized bedrooms, Updated Bathrooms with modern finishes. Double-Car Garage, Parking for up to 6 vehicles. Excellent opportunity for First-Time Home Buyers, Families & Investors. Legal Basement Apartment provides excellent rental income potential. Conveniently located minutes from: Heart Lake Town Centre, Top-Rated Schools, Parks & Trails, Public Transit, Highway 410, Recreation Centre, Grocery Stores & Restaurants. Fully Renovated & Move-In Ready, Turnkey Investment Opportunity with a legal basement apartment, Located in a Highly Desirable Heart Lake East Neighborhood.

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

Closing Costs

Mortgage Amount
$685,600
Land Transfer Taxes$13,615
Legal Fees (Est.)
$
Total cash required for closing$186,515

Total Monthly Obligation

$4,256/mo
Mortgage $3,457
Monthly Loss $3,346
Principal$910
Interest$2,547
Property Tax$424
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.3/ 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
$38,400/yr
NOI
$24,969/yr
Net Cash Flow
-$1,376/mo
Cash Margin
-43.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.3/ 100

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

Comparables

Properties near 27 Reynier 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.