162 Thorndale Road, Brampton

$1,109,990
162 Thorndale Road

$1,109,990

New
21d
Detached2-Storey

162 Thorndale Road, Brampton

Total Monthly Obligation $5,244

Beds
4
Baths
4
Park
1
Sqft
2000-2500
DOM
21d
Score
16
Yield
3.6%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-W13856968
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-30.21 × 104.31 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$4,700 (2026)
Parking-2 - Built-In
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-TIMBERSTONE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-90
Neighbourhood-Bram East
Title-Residential Freehold

No agent assigned

Presenting This DECO Homes 4 Bedroom Detached The Massey Model W/2305 SqFt With A Separate Side Basement Entrance; The Exterior Is DECO's Most Popular Elevation C Which Is A Contemporary Model That Features Stone, Brick, Faux Wood Metal, Full Glass Garage Door And Oversized Windows; This Brand New Home Comes Loaded With Upgrades Including 9Ft Main And 2nd Floor Ceilings, Smooth Ceilings On Main Floor, Exterior Pot Lights, Stained Engineered Hardwood On Main And Second Floor (No Carpet Anywhere!) With Matching Oak Staircase And Metal Pickets, Upgraded Kitchen With Granite Countertops And Chimney Hood Fan, Pot Lights, 200AMP Electrical Service, Smart Home Package, Granite 2nd Floor Bathroom Counter Tops, Gas Line For BBQ And Stove, Water Line For Fridge, Owned Hot Water Tank (No Monthly Rental), Air Conditioning, EV Car Rough-In, And ERV; This Open Concept Main Floor Features A Large Eat-in Kitchen With Island Which Is Perfect For Entertaining That Is Open To The Family Room With A Fireplace And Modern Stone Mantle, This Home Features Elevated Exteriors With Large Windows Which Allow For A Lot Of Natural Sun Light To Flow; Relax In The Spa-Like Primary Bedroom Ensuite Bathroom With Double Sinks, Large Glass Shower And Soaker Tub, Great Location Close To Hwys, 427, 407, 407, Amenities, Schools, Transit, Shopping, Restaurants And More! Low Deposit Schedule! This Home Comes With a Full Tarion Warranty. The Purchase Price Is Plus HST, But This Home Qualifies For The New Home HST Rebate.

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

Closing Costs

Mortgage Amount
$887,992
Land Transfer Taxes$18,675
Legal Fees (Est.)
$
Total cash required for closing$242,173

Total Monthly Obligation

$5,244/mo
Mortgage $4,477
Monthly Loss $4,066
Principal$1,178
Interest$3,299
Property Tax$392
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,876/yr
NOI
$26,688/yr
Net Cash Flow
-$2,253/mo
Cash Margin
-67.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.1/ 100

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

Comparables

Properties near 162 Thorndale 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.