71 Edwin Crescent, Tillsonburg

$429,000
71 Edwin Crescent

$429,000

Price Change
28d
DetachedBungalow

71 Edwin Crescent, Tillsonburg

Total Monthly Obligation $2,359

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
28d
Score
24
Yield
6.4%
Cash on Cash
2.5%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Detached
MLS® Number-X13832828
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40.14 × 85.61 ft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,044.49 (2026)
Parking-2 - Attached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE RESULTS REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Tillsonburg
Title-Residential Freehold

No agent assigned

MOVE RIGHT IN AND START LIVING! Welcome to this stunning and spacious 2 bed, 2 bath bungalow, nestled in the Adult Community of Hickory Hills. This beautifully maintained home, with approx. 1275sq. ft., features a lovely kitchen and living area where entertaining is a breeze. The large primary bedroom features a walk in closet, and 4 piece ensuite. The second bedroom features a Murphy Bed and 2 large cabinets for storage. Relax by the gas fireplace in the living room. Out from the patio doors enjoy sitting in the enclosed deck listening to the birds while reading a book, you can also have your garden outback.. With low maintenance living and a vibrant, friendly community, this is the perfect place to call home! *PLEASE NOTE* Hickory Hills One-Time Transfer Fee of $2,000 and Annual Association Fee of $655 (Subject to change)

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,359/mo
Mortgage $1,730
Monthly Loss $1,904
Principal$455
Interest$1,275
Property Tax$254
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.1%3
5-Year IRR
12.5%54
10-Year IRR
12.6%
Returns Index
28.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$27,300/yr
NOI
$17,026/yr
Net Cash Flow
-$312/mo
Cash Margin
-13.7%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
34.4/ 100

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

Comparables

Properties near 71 Edwin Crescent

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.