104 Queenston Crescent, London East

$649,000
104 Queenston Crescent

$649,000

New
22d
DetachedBungalow

104 Queenston Crescent, London East

Total Monthly Obligation $3,283

Beds
5
Baths
3
Park
2
Sqft
700-1100
DOM
22d
Score
19
Yield
4.7%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-X13847822
Beds-5
Bathrooms-3
Size-700-1100 sqft
Lot Size-50 × 110 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$3,485 (2026)
Parking-2 - None
Basement-Full, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-East O
Title-Residential Freehold

No agent assigned

Welcome to this well-maintained bungalow offering a practical layout and plenty of space for families or investors. The main level features 3 good-sized bedrooms, 1.5 bathrooms, a spacious living room, and a newly updated kitchen with a fresh, modern feel. The home has been freshly painted throughout, creating a bright and welcoming atmosphere.The finished basement provides additional living space with 2 bedrooms, 1 full bathroom, and a separate entrance, offering excellent flexibility for extended family or potential rental use. Outside, enjoy a huge backyard with plenty of space for children, entertaining, gardening, or relaxing. A great opportunity to own a spacious property with a versatile layout and generous outdoor space.

$
$
%
%
$
$
$
(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

$3,283/mo
Mortgage $2,618
Monthly Loss $2,594
Principal$689
Interest$1,929
Property Tax$290
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.6%
Returns Index
15.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$30,300/yr
NOI
$19,285/yr
Net Cash Flow
-$1,011/mo
Cash Margin
-40.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.7/ 100

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

Comparables

Properties near 104 Queenston 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.