30 Naperton Drive, Brampton

$899,900
30 Naperton Drive

$899,900

New
8d
Att/Row/Townhouse2-Storey

30 Naperton Drive, Brampton

Total Monthly Obligation $4,533

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
8d
Score
17
Yield
4.2%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.6%
Property Type-Att/Row/Townhouse
MLS® Number-W14080754
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-30 × 90 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Taxes-$6,339 (2025)
Parking-3 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Sandringham-Wellington
Title-Residential Freehold

No agent assigned

Ravine Lot !!! Fully Upgraded & Spacious Like Detach 2375 Sqft . Freehold Townhouse on 30ft Wide Lot . 4Bedrooms 3 Washrooms . Combined Living & Dining Room , Separate Family Room . Primary Bedroom with 5Pc Ensuite & walk in Closet . Very Spacious other bedrooms . Laundry on Main Floor . Unfinished Basement for your own creativity has Potential of Look out Basement . Entertaining Backyard with Beautiful View & Deck . Pot Light inside & outside .No Carpet in House . Freshly Painted & Ready to Move in . Close to Schools , Bus Stop , Plaza , Park , Brampton Soccer Centre & Hwy410.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,533/mo
Mortgage $3,630
Monthly Loss $3,578
Principal$955
Interest$2,675
Property Tax$528
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%19
10-Year IRR
8.5%
Returns Index
11.0/ 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
$37,560/yr
NOI
$22,965/yr
Net Cash Flow
-$1,716/mo
Cash Margin
-54.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.9/ 100

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

Comparables

Properties near 30 Naperton 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.