77 Diana Avenue 132, Brantford

$459,000
77 Diana Avenue 132

$459,000

New
22d
Att/Row/Townhouse3-Storey

77 Diana Avenue 132, Brantford

Total Monthly Obligation $2,515

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
22d
Score
23
Yield
6.0%
Cash on Cash
0.9%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13849376
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-21.05 × 41.97 ft
Listed on site-Oct 1, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$3,457 (2025)
Parking-2 - Built-In
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Stylish modern townhouse by award-winning builder New Horizon Development Group. The Zen model offers 1,357 sq ft of bright, open-concept living space featuring 9 ft ceilings on the first two levels. Enjoy 2 bedrooms plus a versatile den that can easily serve as a third bedroom, along with a private balcony, single-car garage, and driveway parking. Ideally situated close to amenities and schools. Low, steady POTL fee of just $129/month.

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

Closing Costs

Mortgage Amount
$367,200
Land Transfer Taxes$5,655
Legal Fees (Est.)
$
Total cash required for closing$98,955

Total Monthly Obligation

$2,515/mo
Mortgage $1,851
Monthly Loss $2,027
Principal$487
Interest$1,364
Property Tax$288
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.5%46
10-Year IRR
11.8%
Returns Index
24.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$27,708/yr
NOI
$16,980/yr
Net Cash Flow
-$436/mo
Cash Margin
-18.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7613
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
32.1/ 100

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

Comparables

Properties near 77 Diana Avenue 132

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.