106 Heartleaf Crescent, Brampton

$818,000
106 Heartleaf Crescent

$818,000

New
2d
Detached2-Storey

106 Heartleaf Crescent, Brampton

Total Monthly Obligation $4,156

Beds
4
Baths
4
Park
2
Sqft
1100-1500
DOM
2d
Score
18
Yield
4.8%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-W14102802
Beds-4
Bathrooms-4
Size-1100-1500 sqft
Lot Size-30.02 × 85.3 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,778.09 (2026)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Fletcher's Meadow
Title-Residential Freehold

No agent assigned

Welcome to 106 Heartleaf Cres! Beautifully renovated and thoughtfully updated, this detached home in desirable Fletcher's Meadow offers a fresh, modern feel with a spacious and functional layout. The main floor features a welcoming living and dining area, along with a beautifully refreshed kitchen showcasing repainted cabinetry, stainless steel appliances, generous storage and a bright breakfast area with a walk-out to the private, newly landscaped backyard. New flooring and fresh paint throughout create a clean, contemporary feel, while recent improvements including a new A/C unit, refreshed driveway and updated exhaust fan add to the home's comfort and convenience.Upstairs, the spacious primary suite features a 5-piece ensuite and walk-in closet, complemented by two additional bedrooms and a full bathroom. The finished basement offers two additional rooms, providing flexible space for a home office, recreation room or additional living space. Conveniently located close to schools, parks, shopping and everyday amenities, with a garage and expanded parking. A beautifully refreshed home offering comfort, style and exceptional family living in a sought-after Brampton neighbourhood

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

Closing Costs

Mortgage Amount
$654,400
Land Transfer Taxes$12,835
Legal Fees (Est.)
$
Total cash required for closing$177,935

Total Monthly Obligation

$4,156/mo
Mortgage $3,300
Monthly Loss $3,288
Principal$868
Interest$2,431
Property Tax$482
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$39,300/yr
NOI
$25,092/yr
Net Cash Flow
-$1,209/mo
Cash Margin
-36.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.9/ 100

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

Comparables

Properties near 106 Heartleaf Crescent

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.