21 Munro Circle, Brantford

$899,000
21 Munro Circle

$899,000

New
15d
Detached2-Storey

21 Munro Circle, Brantford

Total Monthly Obligation $4,480

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
15d
Score
16
Yield
3.9%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X13883170
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36 × 90 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$5,746.32 (2025)
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE CERTIFIED REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Title-Residential Freehold

No agent assigned

ATTENTION FIRST TIME HOMEBUYERS AND INVESTORSVery close to major intersection : Shellard Lane and Anderson Road.Two story fully detached home with 4 bedrooms and 2.5 washrooms.Double door entry with double size closet.Double car Garage with access to inside of property.Two car parking on driveway.Nine feet ceiling on mainfloor with open concept layout.Modern Zebra window coverings all across the home.Upgraded doors, door height and tiles on main floor.Hardwood floors in family and dining area.Oak stained matching staircase with iron pickets.Lots of natural sunlight.Three spacious well lighted rooms with a common washroom and a Master Bedroom with walkin closet and 5 piece ensuite.Laundry upstairs on second floor.Kitchen with stainless steel appliances and extended cabinets for more storage.A beautiful eat in kitchen with large sized island and huge breakfast area.Stainless steel chimney for modern look.Unfinished basement - Finish as per your Choice for maximum rental potential.Hi end finishes in bathrooms.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,480/mo
Mortgage $3,626
Monthly Loss $3,526
Principal$954
Interest$2,672
Property Tax$479
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$35,436/yr
NOI
$21,646/yr
Net Cash Flow
-$1,822/mo
Cash Margin
-61.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
18.9/ 100

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

Comparables

Properties near 21 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.