1 Belvedere Court 405, Brampton

$415,000
1 Belvedere Court 405

$415,000

New
22d
Condo ApartmentApartment

1 Belvedere Court 405, Brampton

Total Monthly Obligation $3,233

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
22d
Score
18
Yield
8.0%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-W13847040
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$4,608 (2025)
Maintenance-$975.27/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-ASAP
Neighbourhood-Downtown Brampton
Title-Residential Condo & Other

No agent assigned

Open concept corner unit in the heart of downtown Brampton - this bright and spacious two bedroom, two bathroom suite delivers the size, finishes, and location that are nearly impossible to find at this price point. Flooded with natural light from dual exposures, the open concept, layout, features carpet, free flooring throughout, creating a sleek, low maintenance, living environment. The oversized private terrace is a true highlight and uncommon outdoor retreat, perfect for entertaining or unwinding above the city. The well appointed kitchen flows seamlessly into the living and dining areas, while both bedrooms, offer generous proportions, and ample storage. Two full bathrooms provide added comfort and flexibility for a variety of living arrangements. Additional features include the convenience of en suite laundry and one underground parking space - both included. Located steps from Brampton go, gauge Park, Rose, Theatre, top rated dining, and everyday amenities. Commuters and urban dwellers alike will appreciate the unmatched, walk ability and transit access this address provide provides. Conveniently located additional parking across the street @ Rose Theatre, with underground access via connected pathway to Belvedere building.

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

Closing Costs

Mortgage Amount
$332,000
Land Transfer Taxes$4,775
Legal Fees (Est.)
$
Total cash required for closing$89,275

Total Monthly Obligation

$3,233/mo
Mortgage $1,674
Monthly Loss $2,793
Principal$441
Interest$1,233
Property Tax$384
Condo Fees$975
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.3%25
10-Year IRR
9.7%
Returns Index
13.5/ 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
$33,264/yr
NOI
$11,226/yr
Net Cash Flow
-$738/mo
Cash Margin
-26.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
24.5/ 100

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

Comparables

Properties near 1 Belvedere Court 405

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.