86 Munro Circle, Brantford

$499,999
86 Munro Circle

$499,999

New
20d
Att/Row/Townhouse2-Storey

86 Munro Circle, Brantford

Total Monthly Obligation $2,649

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
20d
Score
21
Yield
5.5%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Att/Row/Townhouse
MLS® Number-X13858436
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.01 × 91.86 ft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,084.23 (2026)
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PONTIS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Brick
Sewer-Sewer
Possession-Vacant
Title-Residential Freehold

No agent assigned

Step inside 86 Munro Circle in Brantford and discover a beautifully maintained, modern two-storey freehold townhome offering 3 spacious bedrooms, 3 bathrooms, and 2 parking spaces. A welcoming foyer leads into a bright, open-concept main floor featuring elegant hardwood flooring and comfortable spaces for everyday living and entertaining. Gather in the living room, prepare meals in the kitchen, and enjoy your morning coffee in the breakfast area. A convenient powder room completes the main level. Upstairs, three inviting bedrooms offer space to rest and recharge, while a separate second-floor laundry room makes daily routines easier. Step outside to your private, fully fenced backyard - a lovely setting for outdoor gatherings and family time. The unfinished basement provides additional storage and a blank canvas for future possibilities. Situated in a family-friendly neighbourhood just minutes from schools, shopping, community centres, and public transit, this home brings comfort and convenience together. Come in and imagine your next chapter

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

Closing Costs

Mortgage Amount
$399,999
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$2,649/mo
Mortgage $2,017
Monthly Loss $2,118
Principal$531
Interest$1,486
Property Tax$257
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$27,276/yr
NOI
$16,964/yr
Net Cash Flow
-$603/mo
Cash Margin
-26.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
30.1/ 100

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

Comparables

Properties near 86 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.