1399 Beckworth Avenue, London East

$649,000
1399 Beckworth Avenue

$649,000

New
28d
DetachedBungalow

1399 Beckworth Avenue, London East

Total Monthly Obligation $3,269

HausQ Valuation Report
Beds
5
Baths
4
Park
3
Sqft
1100-1500
DOM
28d
Score
20
Yield
5.0%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-X13829416
Beds-5
Bathrooms-4
Size-1100-1500 sqft
Lot Size-60 × 125 ft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,319 (2025)
Parking-3 - None
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60 days +
Neighbourhood-East D
Title-Residential Freehold

No agent assigned

Welcome to 1399 Beckworth Ave, a LEGAL TWO UNIT property nestled on a serene, tree-lined street in a convenient London neighbourhood. All work was completed with City permits(2025), and the property has a rental licence in place, offering peace of mind for investors and owner-occupiers alike. The main level features a spacious 3-bedroom, 2-bathroom unit, while the lower level offers a 2-bedroom + den, 2-bathroom unit. With approximately 2,400 sq. ft. of total finished living space, there is plenty of room for comfortable living and strong rental potential. Located close to schools, bus routes, grocery stores and everyday amenities. Currently rented at $2,200 + utilities for the upper unit and $1,400 + utilities for the basement. An excellent opportunity to add to your investment portfolio or live in one unit while generating income from the other. VACANT POSSESSION available with 60 days' notice.

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,269/mo
Mortgage $2,618
Monthly Loss $2,581
Principal$689
Interest$1,929
Property Tax$277
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$32,544/yr
NOI
$21,471/yr
Net Cash Flow
-$829/mo
Cash Margin
-30.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.5/ 100

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

Comparables

Properties near 1399 Beckworth 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.