5 Dillon Drive, Brampton

$1,249,000
5 Dillon Drive

$1,249,000

New
15d
Detached2-Storey

5 Dillon Drive, Brampton

Total Monthly Obligation $6,132

Beds
6
Baths
6
Park
2
Sqft
3000-3500
DOM
15d
Score
16
Yield
4.0%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-W13876586
Beds-6
Bathrooms-6
Size-3000-3500 sqft
Lot Size-40.68 × 111.25 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,620.62 (2025)
Parking-4 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-UPSTATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Credit Valley
Title-Residential Freehold

No agent assigned

Welcome to The Estates of Spring Valley - a remarkable executive residence offering 6 bedrooms and 6 bathrooms with over Appx 4100 sq ft of beautifully finished living space. Fully upgraded from top to bottom, this home is ideal for large or multi-generational families and features an impressive double-door entrance. The main floor showcases soaring 9-ft ceilings, elegant hardwood flooring, a formal dining room, a bright and spacious family area, and a gourmet kitchen equipped with granite countertops, a center island, built-in stainless steel appliances, and stylish porcelain flooring. Fresh paint throughout enhances the home's warm and welcoming ambiance. Upstairs offers four generously sized bedrooms, including a luxurious primary suite with hardwood floors, a walk-in closet, and a spa-like 5-piece ensuite. A second primary or guest suite includes its own private ensuite, while the remaining two bedrooms share a well-appointed family bathroom.The professionally finished basement features a separate entrance, a modern kitchen with quartz countertops, two bedrooms, two bathrooms, a spacious family room, and a dedicated laundry area - perfect for extended family living or potential rental income. Ideally situated close to top schools, parks, shopping, and major highways.

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

Closing Costs

Mortgage Amount
$999,200
Land Transfer Taxes$21,455
Legal Fees (Est.)
$
Total cash required for closing$272,755

Total Monthly Obligation

$6,132/mo
Mortgage $5,038
Monthly Loss $4,806
Principal$1,326
Interest$3,712
Property Tax$718
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 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
$49,500/yr
NOI
$31,429/yr
Net Cash Flow
-$2,419/mo
Cash Margin
-58.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
15.9/ 100

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

Comparables

Properties near 5 Dillon Drive

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.