57 Devon Street, Brantford

$629,900
57 Devon Street

$629,900

New
3d
DetachedBungalow

57 Devon Street, Brantford

Total Monthly Obligation $3,327

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
3d
Score
18
Yield
4.6%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X14099740
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-60 × 132 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,928.88 (2026)
Parking-2 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Living Room, Natural Gas, Wood
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to 57 Devon Street, a charming brick bungalow located in the sought after Henderson Survey. Situated on a generous lot, this well-cared-for home offers timeless charm and a spacious, functional layout with 3 bedrooms and 2 bathrooms. At the front of the home, the family room and dining room create a warm and welcoming space featuring hardwood flooring. The spacious kitchen offers plenty of cabinetry, counter space and room for casual dining. A separate living room provides another inviting place to unwind, featuring a cozy fireplace and plenty of windows that fill the space with natural light. All three bedrooms are conveniently located on the main level, along with a 4-piece bathroom.Downstairs, the partially finished basement extends the living space with a large recreation room, second bathroom and laundry area, offering plenty of flexibility for family life, a home office or hobby space. Outside, enjoy a private, fully fenced backyard surrounded by mature trees, complete with a deck and two sheds, creating a wonderful space to relax, entertain or garden. Conveniently located close to schools, parks, trails, shopping and everyday amenities, 57 Devon Street is a wonderful place to call home.

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

Closing Costs

Mortgage Amount
$503,920
Land Transfer Taxes$9,073
Legal Fees (Est.)
$
Total cash required for closing$136,553

Total Monthly Obligation

$3,327/mo
Mortgage $2,541
Monthly Loss $2,658
Principal$669
Interest$1,872
Property Tax$411
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%22
10-Year IRR
8.9%
Returns Index
12.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$29,160/yr
NOI
$16,815/yr
Net Cash Flow
-$1,140/mo
Cash Margin
-46.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.0/ 100

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

Comparables

Properties near 57 Devon Street

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.