101 Brookside Street 21, London South

$379,999
101 Brookside Street 21

$379,999

New
22d
Condo Townhouse2-Storey

101 Brookside Street 21, London South

Total Monthly Obligation $2,381

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
22d
Score
24
Yield
7.3%
Cash on Cash
1.3%
Cap Rate
4.9%
5Y IRR
16.6%
10Y IRR
15.5%
Property Type-Condo Townhouse
MLS® Number-X13849970
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,780.65 (2026)
Maintenance-$416.44/mo
Locker-None
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-THRIVE REALTY GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Flexible
Neighbourhood-South I
Title-Residential Condo & Other

No agent assigned

A private setting, generous living space and everyday convenience come together at Unit 21-101 Brookside Street. Positioned at the back of the complex with peaceful green space behind and no neighbours directly at the rear, this 3-bedroom, 2-bathroom condo offers a quieter setting with plenty of room to settle in and make it your own.The bright main floor features updated flooring, fresh paint, lighting and fixtures throughout. The refreshed kitchen offers light beige cabinetry and a classic subway tile backsplash, while the open living and dining areas are filled with natural light from the large bay window with adjustable California shutters.Step outside to the oversized deck, expanded to create a true outdoor living space with room to dine, entertain or relax. With a natural gas BBQ hookup, gated access and greenspace beyond, it's an extension of the home you'll actually use.Upstairs, you'll find three well-sized bedrooms, including a spacious primary with generous closet space. The finished lower-level rec room adds valuable bonus space for movie nights, a playroom, gym or home office, while the unfinished area provides plenty of storage, laundry and a utility sink.And the location makes day-to-day life easy. Victoria Hospital, Highway 401 and downtown London are all easily accessible, with Rowntree Park, the Thames Valley Parkway and Old South nearby. Groceries, restaurants, shopping and fitness options are also just minutes away.With assigned parking, ample visitor parking, a private rear setting and flexible living space across three levels, this is an opportunity to get into a move-in-ready home at an approachable price point without sacrificing space or outdoor living.

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

Closing Costs

Mortgage Amount
$303,999
Land Transfer Taxes$4,175
Legal Fees (Est.)
$
Total cash required for closing$81,675

Total Monthly Obligation

$2,381/mo
Mortgage $1,533
Monthly Loss $1,978
Principal$403
Interest$1,129
Property Tax$232
Condo Fees$416
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.3%53
10-Year IRR
12.6%
Returns Index
27.2/ 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
$27,696/yr
NOI
$14,748/yr
Net Cash Flow
-$304/mo
Cash Margin
-13.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
33.9/ 100

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

Comparables

Properties near 101 Brookside Street 21

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.