12259 Brawn Road, Wainfleet

$1,469,000
12259 Brawn Road

$1,469,000

New
22d
DetachedBungalow

12259 Brawn Road, Wainfleet

Total Monthly Obligation $6,793

Beds
4
Baths
3
Park
10
Sqft
2500-3000
DOM
22d
Score
14
Yield
2.5%
Cash on Cash
-12.6%
Cap Rate
1.9%
5Y IRR
5.7%
10Y IRR
7.0%
Property Type-Detached
MLS® Number-X13852812
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-1003.53 × 1339.51 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$5,911 (2025)
Parking-13 - Attached
Basement-Full
Heating-Forced Air (Propane)
Brokerage-MASTERSON REALTY LTD,BROKERAGE
Cooling-None
Laundry-No
Fireplace-Yes
Pool-Above Ground
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Other
Neighbourhood-880 - Lakeshore
Title-Residential Freehold

No agent assigned

EXCEPTIONAL CUSTOM BUILT SPRAWLING BUNGALOW WITH PRIVATE LOFT SET ON A PICTURESQUE 31 ACRE PROPERTY IN WAINFLEET. WITH FENCED PADDOCKS PONDS AND PLENTY OF TREES. ENJOY SERENITY IN THIS QUALITY BUILT HOME. VAULTED CEILINGS WITH SKYLIGHTS AN OPEN FLOOR PLAN, FLOOR TO CEILING STONE WOOD BURNER. THE EXPANSIVE REAR DECK IS ACCESSIBLE FROM BOTH THE LIVINGROOM AND THE MASTER BEDROOM. WHEELCHAIR ACCESSIBLE BATHROOMS AND MAIN FLOOR LAUNDRY. THE PRIVATE LOFT LOCATED ABOVE THE ATTACHED TRIPLE CAR GARAGE IS SPACIOUS AND BRIGHT WITH A FULL BATH AND WALK IN CLOSET/STORAGE. THE UNFINISHED BASEMENT ADDS ANOTHER 2444 SQ FT OF POTENTIAL. FIVE MINUTE DRIVE TO THE SANDY SHORES OF LAKE ERIE.

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

Closing Costs

Mortgage Amount
$1,175,200
Land Transfer Taxes$25,855
Legal Fees (Est.)
$
Total cash required for closing$321,155

Total Monthly Obligation

$6,793/mo
Mortgage $5,926
Monthly Loss $5,234
Principal$1,559
Interest$4,366
Property Tax$493
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.5%10
Cash-on-Cash
-15.6%0
5-Year IRR
3.4%7
10-Year IRR
5.5%
Returns Index
4.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$36,000/yr
NOI
$21,989/yr
Net Cash Flow
-$4,093/mo
Cash Margin
-136.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.312
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.3/ 100

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

Comparables

Properties near 12259 Brawn Road

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.