2047 Lockwood Crescent, Strathroy-Caradoc

$820,000
2047 Lockwood Crescent

$820,000

New
14d
Detached2-Storey

2047 Lockwood Crescent, Strathroy-Caradoc

Total Monthly Obligation $3,950

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
14d
Score
19
Yield
4.5%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13884046
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-60 × 136 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$3,209 (2025)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ESTATE #1 REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick Front, Metal/Steel Siding
Roof-Asphalt Rolled
Foundation-Brick
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rural Strathroy-Caradoc
Title-Residential Freehold

No agent assigned

Rare , Stunning and Luxurious! Premium lot with 60 feet wide and 136 ft deep lot 4 bedroom in highly sought after area .Great Opportunity To Occupy just a year old Property In Mount Brydges. Thi Home's 'Kelsey 47' Model Is Situated On A Premium Lot. The Main Floor Has Living Room With Fireplace & Hardwood Flooring, Kitchen With Island And Dinette Area, Master Bedroom With Ensuite Along With Walk-In Closet. Second Floor Carries Three Great Size Rooms Along With 3 Piece Bathroom. The House Is Located In A Very Popular New Developing Area Of Mt. Brydge. No house at back.I'm

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

Closing Costs

Mortgage Amount
$656,000
Land Transfer Taxes$12,875
Legal Fees (Est.)
$
Total cash required for closing$178,375

Total Monthly Obligation

$3,950/mo
Mortgage $3,308
Monthly Loss $3,080
Principal$870
Interest$2,437
Property Tax$267
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.4%31
10-Year IRR
10.0%
Returns Index
16.8/ 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
$37,200/yr
NOI
$25,771/yr
Net Cash Flow
-$1,160/mo
Cash Margin
-37.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.8/ 100

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

Comparables

Properties near 2047 Lockwood 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.