77 Arthurs Crescent, Brampton

$989,900
77 Arthurs Crescent

$989,900

New
25d
Detached2-Storey

77 Arthurs Crescent, Brampton

Total Monthly Obligation $4,909

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
25d
Score
16
Yield
4.1%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-W13833480
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-29.63 × 113.45 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,497.45 (2026)
Parking-6 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYALTY PLUS REALTY CORP.
Cooling-Central Air
Laundry-No
Fireplace-Fireplace Insert
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Fletcher's West
Title-Residential Freehold

No agent assigned

Welcome Home To This Immaculately Upgraded Four-Bedroom Property, Complete With A Professionally Finished Basement And Quality Craftsmanship Throughout. Rich Hardwood Flooring, Crown Moulding, And Pot Lighting Set An Elevated Tone In The Main Living Area. The Kitchen Has Been Fully Customized With Floor-To-Ceiling Cabinetry, Quartz Countertops, And A Mosaic Backsplash, Finished Off With Stainless-Steel Appliances, A Built-In Wine Rack, And A Breakfast Bar For Casual Dining. Polished Porcelain Flooring Underfoot Adds A Durable, High-End Touch. The Adjacent Family Room Is Anchored By A Striking Stone Fireplace Feature Wall, Creating A Cozy Yet Sophisticated Gathering Space. The Upper Level Is Home To Four Spacious Bedrooms, Including A Primary Suite Complete With A Walk-In Closet And Private Ensuite Bath. The Three Remaining Bedrooms Offer Generous Closet Space And Share Access To A Second Full Bathroom - Both Baths Finished With Modern Vanities, Designer Tile, And Glass Shower Enclosures. The Lower Level Has Been Fully Finished To Maximize Living Space, Featuring A Large Recreation Room With Its Own Stone Accent Wall, A Versatile Bonus Room Suited To A Bedroom, Gym, Or Home Office, A Three-Piece Bathroom, Pot Lighting, And Abundant Storage. A Recently Upgraded 200-Amp Electrical Panel Adds Practical Value, With Potential For A Future Basement Apartment Conversion, Subject To Municipal Approval. Outside, Enjoy A Landscaped Front Yard And A Fully Fenced Backyard Designed For Privacy And Entertaining, Complete With An Interlocking Stone Patio And Covered Gazebo. Additional Upgrades Include Side-Door Garage Access Along With Recently Replaced Windows And Roofing. A Truly Turnkey Property Offering Space, Style, And Versatility For Its Next Owner.

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

Closing Costs

Mortgage Amount
$791,920
Land Transfer Taxes$16,273
Legal Fees (Est.)
$
Total cash required for closing$215,753

Total Monthly Obligation

$4,909/mo
Mortgage $3,993
Monthly Loss $3,859
Principal$1,051
Interest$2,942
Property Tax$541
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.2/ 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
$40,524/yr
NOI
$25,474/yr
Net Cash Flow
-$1,870/mo
Cash Margin
-55.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
18.0/ 100

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

Comparables

Properties near 77 Arthurs 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.