35 Malta Avenue 77, Brampton

$745,000
35 Malta Avenue 77

$745,000

New
9d
Condo Townhouse2-Storey

35 Malta Avenue 77, Brampton

Total Monthly Obligation $3,755

Beds
3
Baths
4
Park
1
Sqft
1200-1399
DOM
9d
Score
19
Yield
4.8%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Condo Townhouse
MLS® Number-W14032530
Beds-3
Bathrooms-4
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,262 (2026)
Maintenance-$195/mo
Locker-None
Parking-2 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flex
Neighbourhood-Fletcher's Creek South
Title-Residential Condo & Other

No agent assigned

Well kept 3 bedroom, 4 bathroom townhouse in a high demand Brampton location right by the Mississauga border. Steps to the Hurontario and Ray Lawson corridor, with the future Hurontario LRT being built nearby. Close to Brampton Gateway Terminal, Shoppers World, Sheridan College Davis Campus, plazas, restaurants, parks and major routes. About 1,400 sq ft of finished living space with upgraded flooring, fresh paint, updated washroom, newer kitchen appliances and pot lights throughout. The finished basement has a theatre room, great for movie nights. Detached single car garage plus driveway parking. Low monthly maintenance fee. Move in ready and shows very well. Come take a look.

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

Closing Costs

Mortgage Amount
$596,000
Land Transfer Taxes$11,375
Legal Fees (Est.)
$
Total cash required for closing$161,875

Total Monthly Obligation

$3,755/mo
Mortgage $3,005
Monthly Loss $2,964
Principal$791
Interest$2,214
Property Tax$355
Condo Fees$195
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.4%32
10-Year IRR
10.1%
Returns Index
17.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$36,084/yr
NOI
$23,474/yr
Net Cash Flow
-$1,049/mo
Cash Margin
-34.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
22.6/ 100

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

Comparables

Properties near 35 Malta Avenue 77

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.