25 Elm Street, London East

$469,900
25 Elm Street

$469,900

New
18d
Detached1 1/2 Storey

25 Elm Street, London East

Total Monthly Obligation $2,500

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
18d
Score
22
Yield
5.6%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Detached
MLS® Number-X13861656
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-37.5 × 150 ft
Listed on site-Oct 5, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,749 (2026)
Parking-4 - Detached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-THRIVE REALTY GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-East M
Title-Residential Freehold

No agent assigned

This home is truly a standout! A perfect blend of character and modern updates, this three bedroom home is completely move in ready. This home is close to Junction Climbing Centre; everything Kelloggs has to offer; Breweries, Children's Museum and is a short stroll to Silverthorne Park and some amazing dog friendly patios. When you're not exploring the vibrant East end, your dogs will love running in the huge backyard and you'll love the tranquility of the gazebo and hot tub area. The backyard is fully landscaped and features extra high fencing for added privacy. The house is bright and open and totally refreshed: the main floor is beautifully done with new appliances and large windows. The kitchen is functional and has a window overlooking the backyard. Each bedroom is spacious and bright and the basement offers ample storage. If you're not in love yet, check out the detached garage and covered from porch; this home truly has it all!

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

Closing Costs

Mortgage Amount
$375,920
Land Transfer Taxes$5,873
Legal Fees (Est.)
$
Total cash required for closing$101,353

Total Monthly Obligation

$2,500/mo
Mortgage $1,895
Monthly Loss $2,001
Principal$499
Interest$1,397
Property Tax$229
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
21.0/ 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
$26,136/yr
NOI
$16,273/yr
Net Cash Flow
-$539/mo
Cash Margin
-24.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
31.6/ 100

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

Comparables

Properties near 25 Elm 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.