57 Havelock Drive, Brampton

$1,199,000
57 Havelock Drive

$1,199,000

Price Change
24d
Detached2-Storey

57 Havelock Drive, Brampton

Total Monthly Obligation $5,848

Beds
8
Baths
5
Park
3
Sqft
2500-3000
DOM
24d
Score
18
Yield
4.6%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-W13842924
Beds-8
Bathrooms-5
Size-2500-3000 sqft
Lot Size-44.91 × 109.3 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,636 (2025)
Parking-5 - Attached
Basement-Apartment, Full, Finished, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Brick Front
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Fletcher's Creek South
Title-Residential Freehold

No agent assigned

Welcome to 57 Havelock Drive, an exceptional detached home in the highly desirable Fletcher's Creek South community! Offering approximately 2,822 sq. ft. above grade, this spacious and beautifully designed home features 5 generous bedrooms, bright and inviting living and dining areas, a private main-floor office, and a warm family room with fireplace and walkout to the fully fenced backyard. The spacious kitchen and breakfast area offer plenty of room for everyday family living and entertaining. Upstairs, you'll find generously sized bedrooms, including a primary retreat with walk-in closet and ensuite. A RARE HIGHLIGHT - TWO LEGAL BASEMENT UNITS! The professionally finished basement features two separate legal units: one 2-bedroom unit and one 1-bedroom unit(one bedroom Unit- Owner occupied with kitchen). Situated on a generous 44.91 x 109.30 ft lot in a convenient South Brampton location, close to Hwy 407 & 401, schools, parks, public transit, shopping, restaurants and places of worship. A spacious family home combined with outstanding income potential-a truly unique opportunity you don't want to miss!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,848/mo
Mortgage $4,836
Monthly Loss $4,575
Principal$1,273
Interest$3,564
Property Tax$636
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.1%
Returns Index
17.1/ 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
$55,704/yr
NOI
$37,998/yr
Net Cash Flow
-$1,670/mo
Cash Margin
-36.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
17.3/ 100

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

Comparables

Properties near 57 Havelock 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.