53 Beverly Street E 20, Brant

$750,000
53 Beverly Street E 20

$750,000

Price Change
57d
Condo TownhouseBungalow

53 Beverly Street E 20, Brant

Total Monthly Obligation $4,004

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
1000-1199
DOM
57d
Score
15
Yield
2.6%
Cash on Cash
-15.8%
Cap Rate
1.2%
5Y IRR
3.4%
10Y IRR
5.2%
Property Type-Condo Townhouse
MLS® Number-X13717900
Bed+Den-3+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 27, 2026
Style-Bungalow
Building Type-Condo Townhouse
Age-16-30
Taxes-$4,180.18 (2026)
Maintenance-$430/mo
Locker-None
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-PEAK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Immediate
Neighbourhood-South Dumfries
Title-Residential Condo & Other

No agent assigned

Welcome to beautiful Heritage Village Condos a retirement community. This condo bungalow is a hidden gem, nestled in the charming village of St. George and perfect for the downsizer looking for peace and serenity. With a modern touch, this beautiful bungalow offers open concept kitchen, spacious living space for entertaining, main floor bedroom and laundry, a finish basement, lots of storage space, and the deck backs onto a wooded paradise with beautiful morning sunrises. Updated in 2025 - Furnace uv air purifier light, air conditioner, flooring, paint, kitchen sink and modern faucet, stove, bathroom faucets (2) and comfort height toilets (2), carpet professionally cleaned. You're close to the downtown area, where you can enjoy unique restaurants, shops and also the yearly St. George Apple Fest. Never worry about snow shovelling, grass cutting, lawn maintenance, roof, windows or deck repair again as the monthly fee covers all of this with a healthy reserve.

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

Closing Costs

Mortgage Amount
$600,000
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,975

Total Monthly Obligation

$4,004/mo
Mortgage $3,025
Monthly Loss $3,208
Principal$796
Interest$2,229
Property Tax$348
Condo Fees$430
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.8%7
Cash-on-Cash
-18.9%0
5-Year IRR
1.0%4
10-Year IRR
3.8%
Returns Index
2.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$19,488/yr
NOI
$5,799/yr
Net Cash Flow
-$2,542/mo
Cash Margin
-156.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.161
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
19.5/ 100

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

Comparables

Properties near 53 Beverly Street E 20

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.