149 Brantwood Park Road D, Brantford

$434,900
149 Brantwood Park Road D

$434,900

New
18d
Condo Townhouse2-Storey

149 Brantwood Park Road D, Brantford

Total Monthly Obligation $2,520

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
18d
Score
23
Yield
6.6%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.8%
10Y IRR
14.8%
Property Type-Condo Townhouse
MLS® Number-X13861492
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,711.68 (2026)
Maintenance-$340/mo
Locker-None
Parking-1 - None
Basement-Full
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-FLEX
Title-Residential Condo & Other

No agent assigned

Welcome to Branlyn Estates! This beautifully maintained townhome offers the perfect blend of comfort, space and low-maintenance condo living in one of the North End's sought-after neighbourhoods. Step inside to a bright and welcoming eat-in kitchen featuring a large bay window that fills the space with natural light and creates the perfect spot for morning coffee. The spacious living room offers plenty of room to unwind by the cozy fireplace, with patio doors opening to your generous private patio, making it easy to extend your living space outdoors. Upstairs, you'll find a spacious primary bedroom with ensuite privilege to the well-appointed 4-piece bathroom, along with two additional bedrooms offering plenty of flexibility for family, guests or a home office. The finished basement takes the space even further with a large recreation room, separate bonus room ideal for a home gym, office or hobby space, plus a generous laundry and storage area. With schools, parks, shopping and public transit all nearby, plus easy access to Hwy 403, this is a home that makes everyday living easy. Move-in ready, well maintained and perfectly suited for those looking for more space without the maintenance of a traditional home.

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

Closing Costs

Mortgage Amount
$347,920
Land Transfer Taxes$5,173
Legal Fees (Est.)
$
Total cash required for closing$93,653

Total Monthly Obligation

$2,520/mo
Mortgage $1,754
Monthly Loss $2,059
Principal$462
Interest$1,293
Property Tax$226
Condo Fees$340
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.9%49
10-Year IRR
12.2%
Returns Index
25.6/ 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
$28,512/yr
NOI
$16,469/yr
Net Cash Flow
-$382/mo
Cash Margin
-16.1%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
32.3/ 100

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

Comparables

Properties near 149 Brantwood Park Road D

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.