51 Spadina Road, Brampton

$599,900
51 Spadina Road

$599,900

Price Change
22d
Condo Townhouse2-Storey

51 Spadina Road, Brampton

Total Monthly Obligation $3,148

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
22d
Score
20
Yield
5.3%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Condo Townhouse
MLS® Number-W13850798
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$3,973.21 (2026)
Maintenance-$197/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-iCloud Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30 Days
Neighbourhood-Bram West
Title-Residential Condo & Other

No agent assigned

Welcome to this gorgeous home! Original proud owner maintaining the house in mint condition. Renovated to perfection with beautiful upgrades. This condo townhouse offers 3 Bedrooms plus recreation room, with high quality hardwood floors throughout. The layout and spacious rooms with large windows fills the space with natural sunlight, creating an inviting atmosphere. Big and bright kitchen features brand new quartz countertops and backsplash, brand new stove, dishwasher and range hood. Many cabinets and eating area. Enjoy quality time with your family in the cozy recreation room or in the backyard green paradise. The laundry room has Kenmore high-end washer and dryer. Central vacuum, air conditioner are included and hot water tank is owned. This family-friendly neighborhood offers convenient access to public transit, schools, shopping centers, parks and restaurants. Perfect combination of comfort, style and location. Welcome!

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,148/mo
Mortgage $2,420
Monthly Loss $2,511
Principal$637
Interest$1,783
Property Tax$331
Condo Fees$197
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,800/yr
NOI
$19,883/yr
Net Cash Flow
-$763/mo
Cash Margin
-28.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.2/ 100

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

Comparables

Properties near 51 Spadina 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.