LOT 24 Augustus Street, Brant

$1,216,000
LOT 24 Augustus Street

$1,216,000

New
22d
DetachedBungalow

LOT 24 Augustus Street, Brant

Total Monthly Obligation $5,280

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
22d
Score
15
Yield
2.7%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.8%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-X13848384
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-193.44 × 245.31 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-New
Taxes-$1 (2025)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Other
Neighbourhood-Brantford Twp
Title-Residential Freehold

No agent assigned

Introducing the Stirling - Cape Cod. A beautifully designed 1,780 sq ft new construction home featuring 3 bedrooms, 2.5 baths, and high-end finishes throughout with exceptional attention to detail. Optional triple car garage available. Choose from curated exterior and interior finish packages to make it your own. Floor plans can be changed to buyers liking. Enjoy the charm of rural living in the quaint town of Scotland, offering a peaceful setting while still being conveniently located just a short drive to the beaches of Lake Erie, Highway access, and the amenities of Brantford.

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

Closing Costs

Mortgage Amount
$972,800
Land Transfer Taxes$20,795
Legal Fees (Est.)
$
Total cash required for closing$265,495

Total Monthly Obligation

$5,280/mo
Mortgage $4,905
Monthly Loss $3,989
Principal$1,291
Interest$3,614
Property Tax$0
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.2%12
10-Year IRR
6.8%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$32,400/yr
NOI
$24,659/yr
Net Cash Flow
-$2,850/mo
Cash Margin
-105.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.7/ 100

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

Comparables

Properties near LOT 24 Augustus 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.