39 Hadfield Circle, Brampton

$1,097,777
39 Hadfield Circle

$1,097,777

New
22d
Detached2-Storey

39 Hadfield Circle, Brampton

Total Monthly Obligation $5,410

Beds
5
Baths
4
Park
4
Sqft
2500-3000
DOM
22d
Score
17
Yield
4.5%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-W13849880
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-3806 × 90.22 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,283 (2025)
Parking-6 - Built-In
Basement-Apartment, Separate Entrance, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FLOWER CITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA...
Neighbourhood-Sandringham-Wellington
Title-Residential Freehold

No agent assigned

This Well-Maintained and Beautiful Home offers 4+1 bedrooms and 4 bathrooms, including a finished basement apartment with a BUILDER'S separate entrance. All bedrooms are generously sized, while the main floor features hardwood with no carpet throughout. The property includes an extended driveway for extra parking, interlocking around the house and in the backyard, as well as direct access from the garage to the home. Conveniently located within walking distance to schools, parks, transit, and all other amenities, this home is perfect for families seeking comfort and functionality. A Rare Opportunity to Own an Exceptional Home in One of Brampton's Most Sought-After Neighbourhoods...

$
$
%

Properties $1M+ require 20% down.

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

Closing Costs

Mortgage Amount
$878,222
Land Transfer Taxes$18,431
Legal Fees (Est.)
$
Total cash required for closing$239,486

Total Monthly Obligation

$5,410/mo
Mortgage $4,428
Monthly Loss $4,245
Principal$1,165
Interest$3,263
Property Tax$607
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.6/ 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
$48,960/yr
NOI
$32,281/yr
Net Cash Flow
-$1,738/mo
Cash Margin
-42.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
17.6/ 100

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

Comparables

Properties near 39 Hadfield Circle

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.