860 Commissioners Road E 202, London South

$234,900
860 Commissioners Road E 202

$234,900

New
80d
Condo ApartmentApartment

860 Commissioners Road E 202, London South

Total Monthly Obligation $1,701

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
80d
Score
26
Yield
8.8%
Cash on Cash
4.0%
Cap Rate
5.4%
5Y IRR
18.8%
10Y IRR
17.3%
Property Type-Condo Apartment
MLS® Number-X13639576
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Aug 4, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,626 (2025)
Maintenance-$418/mo
Locker-None
Parking-1 - Surface
Basement-Apartment
Heating-Heat Pump (Gas)
Brokerage-SUTTON GROUP PREFERRED REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Possession-Flexible
Neighbourhood-South H
Title-Residential Condo & Other

No agent assigned

Incredible opportunity just steps to Victoria Hospital, Children's Hospital, and Parkwood Hospital. Ideal for first-time buyers and investors. Condo features a spacious living/dining/kitchen, large primary bedroom and walk-in-closet. In-suite laundry, central air, and plenty of storage. Roseland Park features an Amenity Centre for owners including a swimming pool, tennis court, and exercise area. Minutes to shopping, school, and highway access. Ideally located on the second floor with a private balcony facing west. Roseland Part II is a well run and maintained self managed condominium with proactive management. Fantastic position located to many amenities with easy access to hwy and public transportation.

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

Closing Costs

Mortgage Amount
$187,920
Land Transfer Taxes$2,074
Legal Fees (Est.)
$
Total cash required for closing$50,554

Total Monthly Obligation

$1,701/mo
Mortgage $948
Monthly Loss $1,452
Principal$249
Interest$698
Property Tax$136
Condo Fees$418
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.6%3
5-Year IRR
13.2%59
10-Year IRR
13.4%
Returns Index
30.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$20,664/yr
NOI
$9,556/yr
Net Cash Flow
-$151/mo
Cash Margin
-8.8%1
Cash Flow Index
0.9/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
5.6 mo89
Risk Index
41.1/ 100

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

Comparables

Properties near 860 Commissioners Road E 202

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.