45 Padbury Trail, Brampton

$824,900
45 Padbury Trail

$824,900

New
2d
Att/Row/Townhouse3-Storey

45 Padbury Trail, Brampton

Total Monthly Obligation $4,226

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
2000-2500
DOM
2d
Score
17
Yield
4.2%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Att/Row/Townhouse
MLS® Number-W14104404
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-20.54 × 90.78 ft
Listed on site-Oct 21, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$6,279.36 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Northwest Brampton
Title-Residential Freehold

No agent assigned

Beautiful 3-Bedroom Freehold Townhome In Brampton Featuring A Functional 3-Storey Layout. Main Floor Offers A Bright Living Room And Convenient Powder Room. Second Floor Features An Open-Concept Kitchen With Stainless Steel Appliances, Breakfast Area, Spacious Family Room And Additional Powder Room. Third Floor Offers 3 Generous Bedrooms And 2 Full Bathrooms, Including A Primary Bedroom With Private Ensuite. Basement Features Large Windows Providing Excellent Natural Light And Future Potential. A Great Opportunity For Families, First-Time Buyers Or Investors.

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

Closing Costs

Mortgage Amount
$659,920
Land Transfer Taxes$12,973
Legal Fees (Est.)
$
Total cash required for closing$179,453

Total Monthly Obligation

$4,226/mo
Mortgage $3,327
Monthly Loss $3,350
Principal$876
Interest$2,452
Property Tax$523
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.6/ 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
$34,920/yr
NOI
$20,649/yr
Net Cash Flow
-$1,607/mo
Cash Margin
-55.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.8/ 100

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

Comparables

Properties near 45 Padbury 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.