54 DUNCAN Avenue, Brantford

$489,900
54 DUNCAN Avenue

$489,900

New
8d
Att/Row/Townhouse2-Storey

54 DUNCAN Avenue, Brantford

Total Monthly Obligation $2,644

Beds
3
Baths
2
Park
1
Sqft
700-1100
DOM
8d
Score
21
Yield
5.6%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14081488
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-20.01 × 93.96 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$3,509.24 (2026)
Parking-2 - Built-In
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Title-Residential Freehold

No agent assigned

Welcome Home to this West Brant Townhome! Discover comfortable, modern living in this well-maintained three-bedroom townhouse, ideally situated on a quiet street in the sought-after West Brant community. Enjoy the convenience of nearby parks, schools, shopping, green space and easy access to Highway 403. The bright, open-concept main floor features hardwood flooring, ceramic tile, modern cabinetry and a kitchen complete with stainless steel appliances, all included in the sale. The seamless connection between the kitchen and living area creates an inviting space for everyday living and entertaining. Sliding doors lead to your fully fenced backyard, offering private outdoor enjoyment. Upstairs, you'll find three well-appointed bedrooms, a four-piece bathroom and the added convenience of second-floor laundry. The fully finished basement extends your living space with a recreation room featuring pot lights, a three-piece bathroom, a utility room with additional storage and a cold cellar. Freshly painted throughout, this home is move-in ready and offers excellent value with very low common element fees. Whether you're a first-time buyer looking to get into the market or an investor seeking a great opportunity, this property checks all the boxes. A wonderful opportunity to own in a desirable, family-friendly neighbourhood!

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

Closing Costs

Mortgage Amount
$391,920
Land Transfer Taxes$6,273
Legal Fees (Est.)
$
Total cash required for closing$105,753

Total Monthly Obligation

$2,644/mo
Mortgage $1,976
Monthly Loss $2,124
Principal$520
Interest$1,456
Property Tax$292
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.6/ 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
$16,831/yr
Net Cash Flow
-$574/mo
Cash Margin
-24.9%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 54 DUNCAN 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.