22 Cassander Crescent, Brampton

$522,500
22 Cassander Crescent

$522,500

New
18d
Detached2-Storey

22 Cassander Crescent, Brampton

Total Monthly Obligation $2,483

HausQ Valuation Report
Beds
0
Baths
0
Park
1
Sqft
700-1100
DOM
18d
Score
18
Yield
3.5%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-W13864578
Beds-0
Size-700-1100 sqft
Lot Size-30 × 110 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Parking-2 - Built-In
Basement-Walk-Out
Heating-Other (Other)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-TBD
Neighbourhood-Heart Lake East
Title-Residential Freehold

No agent assigned

Excellent opportunity for contractors, renovators, investors or buyers looking for a major renovation project in the established Heart Lake East community of Brampton. Sold As-Is, Where Is.

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

Closing Costs

Mortgage Amount
$418,000
Land Transfer Taxes$6,925
Legal Fees (Est.)
$
Total cash required for closing$112,925

Total Monthly Obligation

$2,483/mo
Mortgage $2,108
Monthly Loss $1,928
Principal$555
Interest$1,553
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.1%15
10-Year IRR
7.6%
Returns Index
8.7/ 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
$18,120/yr
NOI
$11,808/yr
Net Cash Flow
-$1,124/mo
Cash Margin
-74.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
29.9/ 100

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

Comparables

Properties near 22 Cassander Crescent

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.