129 Concession Street E 35, Tillsonburg

$366,500
129 Concession Street E 35

$366,500

New
7d
Condo Townhouse3-Storey

129 Concession Street E 35, Tillsonburg

Total Monthly Obligation $2,114

Beds
3
Baths
2
Park
1
Sqft
1600-1799
DOM
7d
Score
30
Yield
7.7%
Cash on Cash
5.8%
Cap Rate
5.8%
5Y IRR
20.2%
10Y IRR
18.5%
Property Type-Condo Townhouse
MLS® Number-X14086750
Beds-3
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Oct 16, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$1,991.27 (2026)
Maintenance-$270/mo
Locker-None
Parking-2 - Detached
Basement-None
Heating-Forced Air (Gas)
Brokerage-COMFREE
Cooling-Other
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Aluminum Siding, Brick
Roof-Metal
Foundation-Concrete
Possession-Flexible
Neighbourhood-Tillsonburg
Title-Residential Condo & Other

No agent assigned

Offering up to 1,700 sq. ft. of living space, this multi-level home features 3 bedrooms, 2 bathrooms, and an additional versatile room on the lower level. All bedrooms include closets with mirrored doors. The third level features a 3-piece bathroom, while the lower level includes a convenient 2-piece bathroom, a bonus room with a sliding patio door leading to a private fenced patio, and additional storage space (2.32 m x 1.52 m). Additional highlights include second-floor laundry, an attached garage, and driveway parking. Monthly condo fees include exterior snow removal, grass cutting, and the repair or replacement of exterior windows and doors, including the garage door, exterior entry doors, and patio door, at no additional cost to the unit owner. Conveniently located near a variety of amenities, including a hospital (1.5 km), police and fire stations (400 m), an elementary school (700 m), a high school (3 km), places of worship (1.3 km), and Walmart Supercentre and downtown shopping (1.3 km).

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

Closing Costs

Mortgage Amount
$293,200
Land Transfer Taxes$3,973
Legal Fees (Est.)
$
Total cash required for closing$78,773

Total Monthly Obligation

$2,114/mo
Mortgage $1,478
Monthly Loss $1,725
Principal$389
Interest$1,089
Property Tax$166
Condo Fees$270
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.8%36
Cash-on-Cash
-0.1%7
5-Year IRR
15.7%75
10-Year IRR
15.2%
Returns Index
40.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
30/ 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
$28,068/yr
NOI
$17,630/yr
Net Cash Flow
-$9/mo
Cash Margin
-0.4%4
Cash Flow Index
4.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9926
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
40.4/ 100

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

Comparables

Properties near 129 Concession Street E 35

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.