87 Emerald Coast Trail, Brampton

$899,900
87 Emerald Coast Trail

$899,900

New
3d
Semi-Detached 2-Storey

87 Emerald Coast Trail, Brampton

Total Monthly Obligation $4,529

HausQ Valuation Report
Beds
6
Baths
4
Park
2
Sqft
1500-2000
DOM
3d
Score
17
Yield
4.2%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Semi-Detached
MLS® Number-W14100326
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-24.97 × 88.7 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,291 (2026)
Parking-3 - Built-In
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Northwest Brampton
Title-Residential Freehold

No agent assigned

Location! Location! Location! One of the Largest Semi in the Family friendly Neighbourhood of, Northwest Brampton, 1850 Sq. 2 Bedroom Basement with Completely separate entrance andseparate Laundry. An Open-Concept Main Level, Generous Principal Rooms, A Functional 2 story layout & A Convenient Single-Car Garage. Enjoy Contemporary Finishes, Quality Craftsmanship & A Home Designed For Modern Family Living

$
$
%
%
$
$
$
(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

$4,529/mo
Mortgage $3,630
Monthly Loss $3,574
Principal$955
Interest$2,675
Property Tax$524
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.3/ 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
$37,884/yr
NOI
$23,305/yr
Net Cash Flow
-$1,688/mo
Cash Margin
-53.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.0/ 100

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

Comparables

Properties near 87 Emerald Coast Trail

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.