$850K · 4+3 bed Semi-Detached · Madoc, Brampton

Loading neighbourhood intel…

About this home

This fully rented 3-unit property offers an excellent opportunity for savvy investors looking to generate income from day one. Featuring a total of 7 bedrooms, the property currently brings in over $6,000 in monthly rental income. All units are occupied by reliable tenants who are willing to stay, ensuring immediate cash flow upon purchase. The building has been retrofitted, providing added peace of mind. The basement boasts exceptionally high ceilings, offering potential for future value-add op…

Property details

MLS#

W12980422

Status

Buy Now

Beds

4+3

Baths

3 full, 0 half

Size

1500-2000

Style

Backsplit 5

Type

Semi-Detached

Year built

—

Lot features: Irregular Lot
Lot dimensions: 27.95 × 152.9

Roof: Asphalt Shingle
Foundation: Brick
Property features: Fenced Yard, Place Of Worship, Public Transit, School

Garage: 1-car Attached
Garage spaces: 1
Parking: 3 total
Heating: Forced Air
Heating fuel: Gas
Cooling: Central Air
Fireplaces: —
Pool: No
Waterfront: No
Exterior: Aluminum Siding, Brick
Fronting on: South
Cross street: Williams Pkwy/Rutherford
Basement: Separate Entrance, Apartment
Stories: —
Utilities: —
Laundry: —
Interior: Accessory Apartment
Parking features: Private

Rooms

Level	Room	Dimensions
Upper	Living Room	3.38m × 6.89m
Upper	Kitchen	3.65m × 2.43m
Upper	Breakfast	3.65m × 2.87m
Second	Primary Bedroom	3.2m × 5.18m
Second	Bedroom 2	3.78m × 3.35m
Second	Bedroom 3	2.47m × 2.89m
Lower	Family Room	3.39m × 6.1m
Lower	Bedroom 4	3.14m × 4.27m
Sub-Basement	Recreation	2.5m × 2.5m
Basement	Bedroom	3.3m × 3.3m
Basement	Bedroom 2	3.3m × 3.3m
Basement	Bedroom 3	3.3m × 3.3m
Flat	Living Room	4m × 5.3m

Annual costs

Monthly carrying costs, utilities, and closing cost estimates.

Pre-filled from listing✓ $849,999✓ $5,799 tax✓ Gas✓ 1500-2000 ft²✓ Ontario· Listing facts below · Ontario averages for utilities — drag sliders to match your home

Monthly all-in

$6,475/mo

incl. closing costs (yr 1)

Annual total

$77,700

year 1

Mortgage only

$3,225/mo

principal + interest

Beyond mortgage

$1,669/mo

taxes, utilities, upkeep

Financing

Purchase price

Down payment20%$170,000

20%+ down — no CMHC premium

Mortgage rate3.00%

Amortization

Province

Government

Property tax (annual)from listing$483/mo

Utilities

Hydro / electricity$123/mo

≈ $0.07/ft² × ~1,750 ft² · ON avg ~$123/mo

Gas$125/mo

Typical ON gas-heated home · ~$125/mo

Water / sewer$60/mo

ON municipal avg ~$60/mo

Internet / TV / phone$70/mo

ON internet/TV avg ~$70/mo

Maintenance & upkeep

Maintenance reserve1.0%$8,500/yr

1% of value/yr — standard reserve

Landscaping & snow$0/mo

Landscaping & snow removal · $0 default

Home insurance$100/mo

$100/mo default · adjust for your home

Security system$0/mo

Optional monitoring · $0 default

Closing costs (one-time, year 1)

Land transfer tax (ON)computed$13,475

Legal / lawyer fees

Home inspection

Title insurance

Moving costs

CMHC premiumNone (20%+ down)

Cost composition

Mortgage (P+I)50% $38,696/yr

Property taxes25% $19,274/yr

Utilities6% $4,530/yr

Insurance & security2% $1,600/yr

Maintenance11% $8,500/yr

Closing costs7% $5,100/yr

Mortgage is 50% of your true cost of ownership. The other 50% surprises most first-time buyers.

Full breakdown

Mortgage & financing
Mortgage (P+I)	$38,696	$3,225/mo
Government & taxes
Property tax	$5,799	$483/mo
Land transfer tax(closing)	$13,475	$1,123/mo
Insurance & protection
Home insurance	$1,200	$100/mo
Title insurance(closing)	$400	$33/mo
Utilities
Hydro / electricity	$1,470	$123/mo
Gas	$1,500	$125/mo
Water & sewer	$720	$60/mo
Internet / TV / phone	$840	$70/mo
Maintenance & upkeep
Maintenance reserve (1.0%)	$8,500	$708/mo
Closing costs (one-time)
Legal / lawyer(closing)	$2,500	$208/mo
Home inspection(closing)	$600	$50/mo
Moving costs(closing)	$2,000	$167/mo
Total	$77,700	$6,475/mo

Listing facts below · Ontario averages for utilities — drag sliders to match your home. CMHC added to loan principal only — not double-counted in chart.

Unlock Insider Deals

Sign in

28 Foxacre Row

About this home

MyStreetValue™ Analysis

Property details

Additional listing data

Rooms

Sales History

Request a Showing

Request a Showing

Annual costs