824 Brant Street 25, Burlington

$379,000
824 Brant Street 25

$379,000

New
27d
Co-op ApartmentApartment

824 Brant Street 25, Burlington

Total Monthly Obligation $2,402

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
27d
Score
22
Yield
7.1%
Cash on Cash
-0.0%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.6%
Property Type-Co-op Apartment
MLS® Number-W13832018
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 26, 2026
Style-Apartment
Building Type-Co-op Apartment
Age-51-99
Taxes-$1,479.1 (2025)
Maintenance-$550/mo
Locker-Exclusive
Parking-1 - Surface
Basement-None
Heating-Radiant (Gas)
Brokerage-CITYSCAPE REAL ESTATE LTD.
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Allow 2 Weeks
Neighbourhood-Brant
Title-Residential Condo & Other

No agent assigned

{STEP INSIDE} No mortgage payment, no property tax bill, no surprise utility charge - just one predictable monthly fee that covers it all. This bright, south-facing 2-bedroom co-op on Brant St sits in a well-managed elevator building close to shops, restaurants & the waterfront, the kind of address that suits anyone ready to simplify. {THE LAYOUT} Ceramic flooring foyer with a coat closet opens to a spacious kitchen with room for everyday cooking & casual dining. Carpet-finished living room comfortably fits full furnishings & flows into an enclosed balcony/den, a bright, quiet spot to read or relax with plenty of natural light. {BEDROOMS & BATH }An L-shaped hallway leads to both bedrooms. The primary has laminate flooring, a double closet & enough room for a sitting area; the 2nd bedroom suits guests or a home office equally well, also with laminate flooring & a double closet. A 4pc bathroom with ceramic flooring & a closet completes the unit. {WHAT'S INCLUDED} The $550/month fee covers property taxes, building insurance, common elements, exterior maintenance, heat, water & one parking spot - real predictability for anyone on a fixed income or done with mortgage payments. Coin-operated common laundry & a large private locker with ramp access add everyday convenience. {LOCATION} The Brant/Prospect bus stop is steps away, Walmart Supercentre is a 4-min walk & Burlington GO is minutes away for an easy Lakeshore West commute. Quick access to the QEW & a short drive to downtown Burlington's shops, restaurants & Spencer Smith Park on the waterfront put everything within reach. Extremely well-managed building with a settled, respectful community - suited to downsizers, retirees or anyone buying with cash or a share loan who wants ownership without a mortgage. Cash or share-loan purchase & Board approval required; owner-occupied only, no rentals. Unit is vacant, with flexible possession available.

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

Closing Costs

Mortgage Amount
$303,200
Land Transfer Taxes$4,160
Legal Fees (Est.)
$
Total cash required for closing$81,460

Total Monthly Obligation

$2,402/mo
Mortgage $1,529
Monthly Loss $2,000
Principal$402
Interest$1,126
Property Tax$123
Condo Fees$550
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.3%45
10-Year IRR
11.8%
Returns Index
23.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$26,820/yr
NOI
$13,659/yr
Net Cash Flow
-$391/mo
Cash Margin
-17.5%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
32.9/ 100

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

Comparables

Properties near 824 Brant Street 25

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.