72 Baylawn Circle S, Brampton

$1,179,000
72 Baylawn Circle S

$1,179,000

New
6d
Detached2-Storey

72 Baylawn Circle S, Brampton

Total Monthly Obligation $5,758

Beds
6
Baths
5
Park
2
Sqft
2000-2500
DOM
6d
Score
15
Yield
3.6%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Detached
MLS® Number-W14091346
Beds-6
Bathrooms-5
Size-2000-2500 sqft
Lot Size-36.09 × 88.58 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$7,528 (2025)
Parking-4 - Attached
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-KING REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Vacant
Neighbourhood-Bram East
Title-Residential Freehold

No agent assigned

This impressive residence combines elegant design with exceptional practicality. The upper level showcases 4 well-appointed bedrooms and 3 full bathrooms, including a refined primary retreat. The main floor is crafted for both entertaining and everyday living, featuring a sophisticated living room, a warm family room, a chef-inspired kitchen / dining room area and a functional powder room. The legal basement apartment enhances the home's value, offering premium flexibility for guests or income generation. New Furnace (2019), Roof (2023) & Heat Pump (2025). A rare opportunity to own a thoughtfully built home that balances luxury, comfort, and long-term potential. Close to all major amenities including bus stops, schools, shopping plazas, places of worship, and quick access to Highway 427.

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

Closing Costs

Mortgage Amount
$943,200
Land Transfer Taxes$20,055
Legal Fees (Est.)
$
Total cash required for closing$257,355

Total Monthly Obligation

$5,758/mo
Mortgage $4,756
Monthly Loss $4,507
Principal$1,251
Interest$3,504
Property Tax$627
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.2%15
10-Year IRR
7.6%
Returns Index
8.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$42,960/yr
NOI
$26,636/yr
Net Cash Flow
-$2,536/mo
Cash Margin
-70.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.1/ 100

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

Comparables

Properties near 72 Baylawn Circle S

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.