26 Brookside Lane, Tillsonburg

$849,900
26 Brookside Lane

$849,900

New
8d
DetachedBungalow

26 Brookside Lane, Tillsonburg

Total Monthly Obligation $4,265

Beds
5
Baths
3
Park
2
Sqft
1500-2000
DOM
8d
Score
16
Yield
4.0%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-X14082838
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-54.99 × 144.03 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Age-0-5
Taxes-$5,546 (2026)
Parking-4 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-Century 21 Heritage House Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Tillsonburg
Title-Residential Freehold

No agent assigned

Welcome to this stunning 5-bedroom, 3-bathroom all-brick bungalow nestled in the highly desirable Brookside neighbourhood! Ideally located within walking distance to Glendale High School and three additional schools, with parks and walking trails nearby, this home offers the perfect blend of comfort, style, and convenience. The main floor features impressive 9-foot ceilings, a spacious living room, and a dedicated dining area with patio doors leading to a generously sized covered patio-perfect for relaxing or entertaining. The gorgeous kitchen showcases custom cabinetry, quartz countertops, stylish backsplash, stainless steel appliances, and a pantry. A spacious primary bedroom with ensuite, convenient main-floor laundry, and a large double-car garage add to the home's exceptional functionality. The newly finished lower level offers even more living space, featuring a large family room with oversized windows, two generously sized bedrooms, and a 4-piece bathroom complete with a tiled shower/tub combination-ideal for a growing family, guests, or additional living space. Outside, enjoy the private lot backing directly onto a walking trail, exceptional landscaping, and a concrete driveway. With its spacious layout, quality finishes, and fantastic location, this beautifully appointed home is a wonderful opportunity to enjoy everything Brookside has to offer. A must-see!

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,265/mo
Mortgage $3,428
Monthly Loss $3,363
Principal$902
Interest$2,526
Property Tax$462
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
9.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$33,996/yr
NOI
$20,550/yr
Net Cash Flow
-$1,716/mo
Cash Margin
-60.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.6/ 100

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

Comparables

Properties near 26 Brookside Lane

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.