28 Egypt Drive, Brampton

$997,777
28 Egypt Drive

$997,777

New
2d
Detached2-Storey

28 Egypt Drive, Brampton

Total Monthly Obligation $5,040

HausQ Valuation Report
Beds
6
Baths
4
Park
4
Sqft
2500-3000
DOM
2d
Score
15
Yield
4.2%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-W14102674
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-38.97 × 64.29 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$7,684 (2025)
Parking-6 - Attached
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-RE/MAX CHAMPIONS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Sandringham-Wellington
Title-Residential Freehold

No agent assigned

LOCATION LOCATION LOCATION, Beautiful Corner lot 4+2 Bedroom Detached Home In Highly Sought Out Neighbourhood, Freshly painted no carpet in the entire house , smooth ceiling, pot lights on main and hallway,4 car parking on the driveway, Sun-Drenched Open Concept 2 Story Living Rm & Dining Rm. Bright Kitchen W/Eat-In Breakfast, Upstairs You Will Find Master W/4Pc Ensuite & 3More Generous Size Bedrooms. Great Layout, Amazing Location Minutes To Amenities, Trinity Commons Mall, Hwy 410, Public Transit & Hospital. , Worship Place, Library, park and plaza.

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

Closing Costs

Mortgage Amount
$820,572($22,350 CMHC)
Land Transfer Taxes$16,431
Legal Fees (Est.)
$
Total cash required for closing$217,486

Total Monthly Obligation

$5,153/mo
Mortgage $4,137
Monthly Loss $4,064
Principal$1,089
Interest$3,049
Property Tax$640
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-11.1%1
5-Year IRR
5.7%13
10-Year IRR
7.9%
Returns Index
8.6/ 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
$42,348/yr
NOI
$25,929/yr
Net Cash Flow
-$1,977/mo
Cash Margin
-56.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
82.2%14
Vacancy Buffer
1.9 mo29
Risk Index
15.9/ 100

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

Comparables

Properties near 28 Egypt 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.