103 Edward Street, London South

$429,900
103 Edward Street

$429,900

New
35d
Detached1 1/2 Storey

103 Edward Street, London South

Total Monthly Obligation $2,341

Beds
2
Baths
1
Park
3
Sqft
700-1100
DOM
35d
Score
22
Yield
5.7%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Detached
MLS® Number-X13803780
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-32 × 93 ft
Listed on site-Sep 18, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,783 (2025)
Parking-3 - None
Basement-Unfinished, Partial Basement
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-Flexible
Neighbourhood-South F
Title-Residential Freehold

No agent assigned

Desirable Wortley Village. Welcome to 103 Edward St, this nicely updated yellow brick 1.5 storey has it all. Open concept living-dinning flowing seamlessly into bright kitchen with a walk-out to a patio, great for entertaining. Warm hardwood floors throughout. Upstairs you will find two good size bedrooms and fully updated 3Pc bath. The list of upgrades here is endless. Newer driveway can fit 3 cars. Great outdoor space with very private backyard and covered porch. All within walking distance to Wortley Village's schools, parks, shops and cafes.

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

Closing Costs

Mortgage Amount
$343,920
Land Transfer Taxes$5,073
Legal Fees (Est.)
$
Total cash required for closing$92,553

Total Monthly Obligation

$2,341/mo
Mortgage $1,734
Monthly Loss $1,885
Principal$456
Interest$1,278
Property Tax$232
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
20.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$24,588/yr
NOI
$14,846/yr
Net Cash Flow
-$497/mo
Cash Margin
-24.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
33.1/ 100

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

Comparables

Properties near 103 Edward 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.