1 Beckenrose Court 72, Brampton

$649,000
1 Beckenrose Court 72

$649,000

New
15d
Condo Townhouse2-Storey

1 Beckenrose Court 72, Brampton

Total Monthly Obligation $3,616

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
15d
Score
17
Yield
4.8%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Townhouse
MLS® Number-W13877014
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-6-10
Taxes-$4,925.78 (2026)
Maintenance-$387.31/mo
Locker-None
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 ATRIA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete Poured, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Possession-30/60/90 Days
Neighbourhood-Bram West
Title-Residential Condo & Other

No agent assigned

THIS STUNNING, BUIT BY DANIELS,MOST DEMAND MODEL,CALLED MODEL F, TWO STOREY, 2 BEDROOM + 3 WASHROOM STACKED TOWNHOME IS LOCATED PERFECTLY FACING PONDVIEW IN BECKENROSE CRT. LOTS OFWINDOWS IN THE HOUSE FOR A BETTER DAYLIGHT.READY TO MOVE IN.ENJOY THE PRACTICAL LAYOUT WITH OPEN CONCEPT LIVING AND DINING SPACE. GOURMET KITCHEN WITH STAINLESS STEEL APPLIANCES AND BREAKFAST AREA WITH POND VIEW .WALKOUT TERRACE DECK PERFECT FOR BBQ. 2 SPACIOUS PRIMARY AND SECONDARY BEDROOM WITH LARGE MIRRORED CLOSETS.SECOND LEVEL LAUNDRY WITH EXTRA STORAGE SPACE.2 CAR PARK SPACE- ONE IN GARAGE, ONE ON THE DRIVEWAY. GREAT LOCATION- WALKING DISTANCE TO GROCERIES, PARKS, MINUTES AWAY FROM GOLF COURSE,SCHOOL,TRAILS, RESTAURANTS. COMMUTERS WILLAPPRECIATE THE EASY ACCESS TO MAJOR HIGHWAYS- 401,407.

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,616/mo
Mortgage $2,618
Monthly Loss $2,927
Principal$689
Interest$1,929
Property Tax$410
Condo Fees$387
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%1
5-Year IRR
7.0%18
10-Year IRR
8.3%
Returns Index
10.3/ 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
$30,900/yr
NOI
$15,837/yr
Net Cash Flow
-$1,298/mo
Cash Margin
-50.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
22.2/ 100

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

Comparables

Properties near 1 Beckenrose Court 72

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.