41 Wiltshire Drive N, Brantford

$735,000
41 Wiltshire Drive N

$735,000

New
15d
DetachedBungalow

41 Wiltshire Drive N, Brantford

Total Monthly Obligation $3,669

Beds
4
Baths
2
Park
2
Sqft
700-1100
DOM
15d
Score
17
Yield
4.1%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X13878274
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-53 × 155 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$3,949 (2025)
Parking-3 - Attached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-Homelife Superior Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-15 days/Immediate
Title-Residential Freehold

No agent assigned

Beautifully updated bungalow in a mature, established Brantford neighborhood! Extensively renovated from top to bottom, this bright and inviting home offers 3+1 bedrooms, 2 full bathrooms and exceptional flexible living space. The main level features a spacious living area and a stunning renovated kitchen with abundant cabinetry, generous counter space, stainless-steel appliances and contemporary finishes. Three bedrooms and a beautifully updated full bathroom complete the main floor. The fully finished lower level greatly expands the home's living space and features a second kitchen, fourth bedroom, renovated full bathroom and additional living area - an excellent layout for extended family, multigenerational living or guests. A second staircase provides convenient separate access to the lower level. Outside, enjoy a large mature lot, and generous backyard with the convenience of an attached garage. Additional updates include fresh paint throughout, fresh carpeting in the basement and upper floor bedrooms, central air and an owned tankless water heater approximately two years old. Move-in ready with extensive updates already completed, this is a wonderful opportunity to enjoy modern living in an established Brantford neighborhood.

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

Closing Costs

Mortgage Amount
$588,000
Land Transfer Taxes$11,175
Legal Fees (Est.)
$
Total cash required for closing$159,675

Total Monthly Obligation

$3,669/mo
Mortgage $2,965
Monthly Loss $2,889
Principal$780
Interest$2,185
Property Tax$329
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$30,456/yr
NOI
$18,961/yr
Net Cash Flow
-$1,385/mo
Cash Margin
-54.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.1/ 100

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

Comparables

Properties near 41 Wiltshire Drive N

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.