249 Gillespie Drive, Brantford

$525,000
249 Gillespie Drive

$525,000

New
7d
Att/Row/Townhouse3-Storey

249 Gillespie Drive, Brantford

Total Monthly Obligation $2,831

HausQ Valuation Report
Beds
3
Baths
6
Park
2
Sqft
1500-2000
DOM
7d
Score
21
Yield
5.6%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Att/Row/Townhouse
MLS® Number-X14089298
Beds-3
Bathrooms-6
Size-1500-2000 sqft
Lot Size-23.59 × 95.14 ft
Listed on site-Oct 16, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,056 (2025)
Parking-3 - Attached
Basement-None
Heating-Forced Air (Electric)
Brokerage-HOMELIFE MAPLE LEAF REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Other
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Title-Residential Freehold

No agent assigned

WELCOME TO THIS BEAUTIFUL MAINTAINED FREEHOLD TOWNHOUSE IN A DESIREABLE BRANTFORD NEIGHBOURHOOD. Large windows for lots of sunlight and warmth. Private laundry with front-load washer & dryer. 3 designated parking space + plenty of street parking. NEWLY PAINTED. Close to all amenities, great elementary schools, bus routes, parks, & shopping (Costco is 15 mins away). A new elementary school and a park are coming up soon on the same street for the convenience of families with little ones. A sports complex is also planned nearby. Don't miss it.

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

Closing Costs

Mortgage Amount
$420,000
Land Transfer Taxes$6,975
Legal Fees (Est.)
$
Total cash required for closing$113,475

Total Monthly Obligation

$2,831/mo
Mortgage $2,118
Monthly Loss $2,273
Principal$557
Interest$1,560
Property Tax$338
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%39
10-Year IRR
11.0%
Returns Index
20.3/ 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
$29,400/yr
NOI
$17,904/yr
Net Cash Flow
-$626/mo
Cash Margin
-25.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
28.7/ 100

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

Comparables

Properties near 249 Gillespie Drive

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.