14 MEADOWCREEK Drive 403, Brighton

$464,000
14 MEADOWCREEK Drive 403

$464,000

New
28d
Condo TownhouseBungalow

14 MEADOWCREEK Drive 403, Brighton

Total Monthly Obligation $2,372

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
28d
Score
24
Yield
5.8%
Cash on Cash
0.7%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.1%
Property Type-Condo Townhouse
MLS® Number-X13828906
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Condo Townhouse
Maintenance-$300/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX Rouge River Realty Ltd.
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Exterior-Vinyl Siding
Possession-TBA
Neighbourhood-Brighton
Title-Residential Condo & Other

No agent assigned

PHASE 1 IS SOLD OUT! PHASE 2 IS 50% SOLD. Buy This Outstanding Condo Residence *(Approximately 1060 Sq/Ft) Features A Smartly Designed Open Concept Plan And Offers 2 Bedrooms, A Nicely Appointed Kitchen, 1.5 Baths, Ensuite Laundry, Heat Pump And A Private Porch. Located In The Very Desirable "Butler Creek" Development In The Picturesque And Historic Town of Brighton. This Wonderful Unit Is Truly Affordable And Will Please Astute Buyers Of All Ages.

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

Closing Costs

Mortgage Amount
$371,200
Land Transfer Taxes$5,755
Legal Fees (Est.)
$
Total cash required for closing$100,055

Total Monthly Obligation

$2,372/mo
Mortgage $1,872
Monthly Loss $1,879
Principal$493
Interest$1,379
Condo Fees$300
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.3%53
10-Year IRR
12.4%
Returns Index
27.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$27,000/yr
NOI
$18,300/yr
Net Cash Flow
-$347/mo
Cash Margin
-15.4%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
34.2/ 100

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

Comparables

Properties near 14 MEADOWCREEK Drive 403

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.