22 Hill Avenue, Brantford

$499,900
22 Hill Avenue

$499,900

New
18d
DetachedBungalow

22 Hill Avenue, Brantford

Total Monthly Obligation $2,649

Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
18d
Score
21
Yield
5.5%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X13860716
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-45 × 121 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Age-100+
Taxes-$3,094.51 (2026)
Parking-4 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Royal LePage Royal City Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Bursting with vintage character and poured in natural light, this well-maintained century bungalow sits on an expansive 45 x 121-foot lot in one of Brantford's established neighbourhoods. The bright, easy-flowing main level offers two comfortable bedrooms and inviting living spaces that immediately feel like home, while the finished lower-level bedroom provides flexible bonus space for visiting family, a home gym, or a quiet office. Step outside to your private covered patio-an ideal three-season retreat for morning coffee, evening dinners, or weekend get-togethers-overlooking a deep, fully usable backyard with plenty of room to garden and play. Pairing classic architectural warmth with practical everyday living inside and out, this charming property is minutes from local parks, schools, trails, and daily amenities.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,649/mo
Mortgage $2,016
Monthly Loss $2,119
Principal$531
Interest$1,486
Property Tax$258
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.6%39
10-Year IRR
11.1%
Returns Index
20.8/ 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
$27,600/yr
NOI
$17,245/yr
Net Cash Flow
-$579/mo
Cash Margin
-25.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
30.3/ 100

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

Comparables

Properties near 22 Hill Avenue

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.