25 Munro Circle, Brantford

$695,000
25 Munro Circle

$695,000

New
15d
Detached2-Storey

25 Munro Circle, Brantford

Total Monthly Obligation $3,653

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
15d
Score
18
Yield
4.7%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13877968
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36 ft (front)
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,700 (2025)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 RIGHT TIME REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Other
Facing-North
Exterior-Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-1-29 days
Title-Residential Freehold

No agent assigned

Welcome to 25 Munro Circle, Brantford! Built in 2019, this stunning 2-storey home features 4 bedrooms, 2.5 baths, and an open-concept main floor. Enjoy a formal dining room, eat-in kitchen, cozy living room with fireplace, and a spacious primary suite with ensuite and laundry access. The unfinished basement offers endless possibilities. Located in a family-friendly neighborhood close to parks, schools, and shopping.

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

Closing Costs

Mortgage Amount
$556,000
Land Transfer Taxes$10,375
Legal Fees (Est.)
$
Total cash required for closing$150,875

Total Monthly Obligation

$3,653/mo
Mortgage $2,803
Monthly Loss $2,916
Principal$738
Interest$2,066
Property Tax$475
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$18,960/yr
Net Cash Flow
-$1,223/mo
Cash Margin
-45.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.4/ 100

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

Comparables

Properties near 25 Munro Circle

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.