15 Farrugie Street, Brant

$1,049,900
15 Farrugie Street

$1,049,900

New
28d
Detached2-Storey

15 Farrugie Street, Brant

Total Monthly Obligation $5,181

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
28d
Score
16
Yield
4.0%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-X13829076
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-54.2 × 111.54 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,845.98 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Paris
Title-Residential Freehold

No agent assigned

Welcome to 15 Farrugie Street, a beautifully maintained 4+1 bedroom, 4 bathroom home offering an impressive layout, soaring ceilings and a private, low-maintenance backyard. The sunken formal dining room features large windows, a tray ceiling and plenty of space for entertaining. The heart of the home is the spectacular open-concept kitchen and living room, featuring soaring ceilings, hardwood flooring, granite countertops, stainless steel appliances, a spacious eat-in area and a stunning winding hardwood staircase. The inviting living room boasts a vaulted ceiling and cozy gas fireplace, while sliding doors provide easy access to the backyard. The main floor also offers a generous primary suite complete with a walk-in closet featuring built-ins and a luxurious 4-piece ensuite with a jetted soaker tub and glass shower. An additional bedroom and full bathroom complete the main level. Upstairs, an open loft overlooks the kitchen and living room, accompanied by two spacious bedrooms and another full bathroom. The finished basement provides even more living space with a large recreation room, additional bedroom with walk-in closet, office, den, 4-piece bathroom and dedicated laundry room. Step outside to your own private backyard retreat, beautifully finished with interlocking stone, a covered composite deck, hot tub with pergola and mature trees providing a peaceful backdrop. With no grass to maintain, this outdoor space is perfect for relaxing and entertaining. Offering an exceptional combination of space, comfort and indoor-outdoor living, this beautiful home is ready to enjoy!

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

Closing Costs

Mortgage Amount
$839,920
Land Transfer Taxes$17,473
Legal Fees (Est.)
$
Total cash required for closing$228,953

Total Monthly Obligation

$5,181/mo
Mortgage $4,235
Monthly Loss $4,066
Principal$1,114
Interest$3,121
Property Tax$570
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$42,000/yr
NOI
$26,454/yr
Net Cash Flow
-$2,031/mo
Cash Margin
-58.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.4/ 100

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

Comparables

Properties near 15 Farrugie Street

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.