19 Wayne Nicol Drive, Brampton

$995,000
19 Wayne Nicol Drive

$995,000

New
9d
Detached2-Storey

19 Wayne Nicol Drive, Brampton

Total Monthly Obligation $4,852

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
9d
Score
16
Yield
4.0%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-W14031256
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-29.52 × 109.9 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,559 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Northwood Park
Title-Residential Freehold

No agent assigned

Beautiful 3-Bedroom Detached Home with Legal Basement Apartment in Desirable Northwood Park! Welcome to this beautifully maintained 3-bedroom detached home in the sought-after Northwood Park community. This energy-efficient, net-zero power home features solar panels and upgraded high-efficiency systems, including a water heater, furnace, and air conditioner. Thousands of dollars have been invested in tasteful upgrades throughout the home, both inside and out.The spacious interior offers separate living and family areas, along with a huge family room perfect for entertaining family and friends. The home also features a separate dining area, providing an ideal setting for gatherings and special occasions.A major highlight is the legal 1-bedroom basement apartment, currently rented, offering excellent additional rental income potential. Enjoy a large driveway with parking for 4+ cars, adding extra convenience for homeowners and guests.Ideally located within walking distance of Triveni Temple, banks, and a shopping plaza, this home combines comfort, convenience, energy efficiency, and investment potential.An outstanding opportunity for families, investors, and buyers looking for additional rental income. Don't miss out on this fantastic property!

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

Closing Costs

Mortgage Amount
$796,000
Land Transfer Taxes$16,375
Legal Fees (Est.)
$
Total cash required for closing$216,875

Total Monthly Obligation

$4,852/mo
Mortgage $4,014
Monthly Loss $3,796
Principal$1,056
Interest$2,957
Property Tax$463
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 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
$39,372/yr
NOI
$25,376/yr
Net Cash Flow
-$1,899/mo
Cash Margin
-57.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.1/ 100

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

Comparables

Properties near 19 Wayne Nicol 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.