5 JACKSWAY Crescent 104, London North

$349,900
5 JACKSWAY Crescent 104

$349,900

New
7d
Condo ApartmentApartment

5 JACKSWAY Crescent 104, London North

Total Monthly Obligation $2,357

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
7d
Score
20
Yield
6.7%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Condo Apartment
MLS® Number-X14087198
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,213 (2025)
Maintenance-$561/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Stucco (Plaster), Stone
Possession-flexible closing
Neighbourhood-North G
Title-Residential Condo & Other

No agent assigned

Fantastic opportunity to own a fully renovated, move-in ready apartment in the desirable Masonville neighbourhood. This main-level unit offers two comfortable bedrooms plus a versatile bonus room - ideal for a home office, den, or extra storage - along with two full bathrooms. The living and dining area is bright and functional, featuring a gas fireplace that adds warmth and character. The kitchen has been updated with newer appliances, and recent improvements throughout the unit include refreshed bathrooms, pot lighting, fresh paint, and durable vinyl flooring - completely carpet-free for easy maintenance. Enjoy a private terrace off the living room, along with direct access to ground level from the backyard. This unit is well-positioned within the building, facing landscaped green space for a more private setting. Residents benefit from 24-hour laundry facilities on every level at no additional cost, as well as access to an exercise room in Building #1. The complex has seen extensive updates in recent years, including: siding, balconies, windows, doors, roof, parking lot, and security cameras at building entrances. Located just steps to Masonville Mall, University Hospital, Western University, Loblaws, restaurants, transit, and everyday amenities-this is a convenient, low-maintenance option in a sought-after area. Water, laundry and gas included in condo fees.

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,357/mo
Mortgage $1,411
Monthly Loss $1,985
Principal$371
Interest$1,040
Property Tax$184
Condo Fees$561
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.5%26
10-Year IRR
9.7%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$23,556/yr
NOI
$9,855/yr
Net Cash Flow
-$590/mo
Cash Margin
-30.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo70
Risk Index
31.6/ 100

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

Comparables

Properties near 5 JACKSWAY Crescent 104

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.