31 Huron Drive, Brighton

$739,000
31 Huron Drive

$739,000

New
15d
DetachedBungalow

31 Huron Drive, Brighton

Total Monthly Obligation $3,763

Beds
3
Baths
3
Park
4
Sqft
1100-1500
DOM
15d
Score
18
Yield
4.7%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Detached
MLS® Number-X13880964
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-67.26 × 115.17 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$4,890 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-Royal LePage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-One to two month closing.
Neighbourhood-Brighton
Title-Residential Freehold

No agent assigned

Offered by its original owners at a reduced price, updated and well maintained, this all-brick bungalow sits on a 67' x 115' lot in a family-friendly, tree-lined neighbourhood with terrific vibes, directly across from the green space, small playground, and mature trees of Peace Park. The 1,413 ft main floor is sun-filled, with large windows throughout, two bedrooms, a large full bathroom with jetted tub and separate shower, 2-pc bathroom, and convenient main-floor laundry; a formal dining room adds flexible space as a sitting room, home office, or hobby area. The open concept plan offers high-quality cabinetry in the kitchen (with handy rollout shelves), a breakfast area, walkout to the deck, and a spacious living area with elegant gas fireplace. The finished basement has an abundance of large windows for natural light; enjoy a huge recreation room complete with both fireside lounge and games area, along with a third bedroom, flex room, 4-piece bathroom, and storage area. Mobility issues? A stair lift connects the two levels for ease of use (added after photos taken; can be removed upon request).Outside, the majestic blue spruce in the front yard serves as a neighbourhood favourite, beautifully lit up every winter season; the private backyard is shaded by a mature maple tree and framed by a tall established hedge. The oversized double garage is sure to please, designed with plenty of length and width to comfortably park a full-sized truck alongside extra storage. New high-efficiency furnace and water softener (2026). If you're looking for a solid, spacious home in an established neighbourhood, this is a home you'll want to see.

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

Closing Costs

Mortgage Amount
$591,200
Land Transfer Taxes$11,255
Legal Fees (Est.)
$
Total cash required for closing$160,555

Total Monthly Obligation

$3,763/mo
Mortgage $2,981
Monthly Loss $2,979
Principal$784
Interest$2,196
Property Tax$408
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.6/ 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
$34,500/yr
NOI
$21,660/yr
Net Cash Flow
-$1,176/mo
Cash Margin
-40.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
22.2/ 100

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

Comparables

Properties near 31 Huron Drive

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.