20 Washburn Road, Brampton

$1,090,000
20 Washburn Road

$1,090,000

New
15d
Detached2-Storey

20 Washburn Road, Brampton

Total Monthly Obligation $5,510

Beds
6
Baths
4
Park
4
Sqft
1500-2000
DOM
15d
Score
17
Yield
4.4%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-W13876882
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-30.26 × 110.03 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$8,862 (2026)
Parking-5 - Attached
Basement-Apartment, Separate Entrance, Walk-Up, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 PEOPLE`S CHOICE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-60 Days
Neighbourhood-Bram East
Title-Residential Freehold

No agent assigned

Absolutely Gorgeous & Immaculate Detached 4+2 Bedroom And 3+1 Washroom Home For Sale In The Prestigious Area Of Brampton (Hwy 50/Castlemore) Upgraded! Double Door Entry! Legal Basement! Priced to Sell! Lot Of Natural Light! Beautiful Open Concept W/ 9 Ft Ceiling, Gleaming Hardwood On Main With Matching Stairs! Upgraded Dream Kitchen W/ Extended Dark Kitchen Cabinets, Designer Backsplash, Granite Counter-Tops, S/S Appliances! California Shutters! Laundry On Main Floor. Basement Laminate Flooring & Pot Lights Throughout, Ss Stove & Fridge, In-Unit Separate Laundry, Kitchen Countertop, Open Concept Kitchen, Dining And Family Room. Close To Highways 427, Pearson International Airport, Hospitals, Shopping, Costco, FreshCo, Parks, Schools, Public Transit And Gore Meadows Community Centre & Library.

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

Closing Costs

Mortgage Amount
$872,000
Land Transfer Taxes$18,275
Legal Fees (Est.)
$
Total cash required for closing$237,775

Total Monthly Obligation

$5,510/mo
Mortgage $4,397
Monthly Loss $4,353
Principal$1,157
Interest$3,240
Property Tax$739
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%16
Cash-on-Cash
-9.7%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
12.8/ 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
$48,192/yr
NOI
$30,011/yr
Net Cash Flow
-$1,896/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
17.1/ 100

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

Comparables

Properties near 20 Washburn 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.