25 Graymar Road, Brampton

$699,900
25 Graymar Road

$699,900

New
23d
Semi-Detached Bungalow

25 Graymar Road, Brampton

Total Monthly Obligation $3,604

HausQ Valuation Report
Beds
5
Baths
2
Park
6
Sqft
700-1100
DOM
23d
Score
17
Yield
4.4%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Semi-Detached
MLS® Number-W13843138
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-35 × 110 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$4,875 (2026)
Parking-6 - None
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCELLENCE REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-tbd
Neighbourhood-Northgate
Title-Residential Freehold

No agent assigned

Welcome to this well-maintained 3+2 bedroom semi-detached bungalow in the desirable Northgate community of Brampton! Situated on a generous 35 x 110 ft lot with parking for up to 6 vehicles. Features a separate entrance to a finished basement with 2 bedrooms, kitchen and living area, offering excellent potential for extended family or additional living space. Conveniently located near schools, parks, shopping, transit, and major highways. Tenant is willing to stay or vacate. Flexible possession available.

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,604/mo
Mortgage $2,823
Monthly Loss $2,862
Principal$743
Interest$2,080
Property Tax$406
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$30,600/yr
NOI
$18,165/yr
Net Cash Flow
-$1,309/mo
Cash Margin
-51.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
22.4/ 100

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

Comparables

Properties near 25 Graymar Road

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.