20 Japonica Crescent, Brantford

$899,999
20 Japonica Crescent

$899,999

New
16d
Detached2-Storey

20 Japonica Crescent, Brantford

Total Monthly Obligation $4,500

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
16d
Score
16
Yield
4.0%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X13873576
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-70.89 × 117.09 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$5,933.8 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE ACTION REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric, Natural Gas
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-59 Days
Title-Residential Freehold

No agent assigned

Welcome to 20 Japonica Crescent, a beautifully updated 2-storey home in Brantford's Henderson-Holmedale neighbourhood. This established community is known for its spacious lot sizes, mature trees, & beautifully landscaped properties. With ample space between homes, you enjoy a rare sense of privacy & breathing room. Step through the stunning new front entranceway into a turn-key interior bathed in natural light. Details have been tastefully updated, including hardwood flooring, modernized trim, & interior doors. Whether you prefer the kitchen or the family room as the central gathering place, both spaces are beautifully tailored to complement modern living. The kitchen features an integrated quartz table, ideal for meal prep or family homework. Just steps away, the inviting family room is illuminated by modern pot lights & boasts cabinets to showcase your art collection, favourite books, or family photos. Two fireplaces (gas & electric) provide perfect ambiance on the main level. California shutters grace most windows on the main & upper levels, elegantly dressing some of the three separate access points to the rear yard. The second floor offers an ideal layout with four bedrooms. This includes a primary suite with a 4-piece ensuite, plus an additional 4-piece family bathroom. All three bathrooms throughout the home have been updated. Outside, the fenced rear yard is a true private oasis. An expansive, concrete patio seamlessly connects distinct entertaining zones. Host gatherings with ease, whether seated under the gazebo, grilling in the dedicated BBQ canopy, relaxing in the hot tub, or enjoying the fire pit seating area. The impeccably maintained grounds feature an irrigation system (front and side), while a 2-car garage & two outdoor sheds provide additional storage. Enjoy peace of mind with recent mechanical updates: a newer furnace & humidifier (under 3 years) & a 4-month old A/C nit. Properties of this calibre are must-see. Prepare to fall in love.

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

Closing Costs

Mortgage Amount
$719,999
Land Transfer Taxes$14,475
Legal Fees (Est.)
$
Total cash required for closing$195,975

Total Monthly Obligation

$4,500/mo
Mortgage $3,630
Monthly Loss $3,545
Principal$955
Interest$2,675
Property Tax$494
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
9.9/ 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
$35,796/yr
NOI
$21,783/yr
Net Cash Flow
-$1,815/mo
Cash Margin
-60.8%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 20 Japonica Crescent

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.