18 Embro Street E, South-West Oxford

$639,000
18 Embro Street E

$639,000

New
2d
DetachedBacksplit 4

18 Embro Street E, South-West Oxford

Total Monthly Obligation $3,192

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
2d
Score
18
Yield
4.3%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X14102716
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-120 × 125 ft
Listed on site-Oct 21, 2026
Style-Backsplit 4
Building Type-Detached
Age-51-99
Taxes-$2,876 (2025)
Parking-5 - Detached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-Century 21 Heritage House Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-IMMEDIATELY
Neighbourhood-Beachville
Title-Residential Freehold

No agent assigned

BEAUTIFULLY REMODELLED AND LOCATED IN A WONDERFUL COUNTRY SETTING THIS HOME IS FOR YOU AND IS MOVE IN READY. 3 BEDROOMS, 4 PC AND 2 PC BATHROOMS, REDESIGNED KITCHEN, LIVING ROOM, NEW HARD FLOORING, NEW CARPET, HUGE FINISHED FAMILY ROOM COULD EASILY ACCOMMODATE A FOURTH BEDROOM, REPLACEMENT WINDOWS, UPDATED MECHANICALS, TONS OF STORAGE, GORGEOUS 32 FOOT WRAP AROUND DECK, LOVELY THIRD OF AN ACRE LOT, 18 X 22 FT GARAGE/SHOP, AND AMAZING COUNTRY VIEWS. ONLY MINUTES FROM MAJOR HIGHWAYS AND SHORT COMMUTES TO LONDON, WOODSTOCK AND STRATFORD.THE TIME IS NOW TO MOVE TO THE COUNTRY!

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

Closing Costs

Mortgage Amount
$511,200
Land Transfer Taxes$9,255
Legal Fees (Est.)
$
Total cash required for closing$138,555

Total Monthly Obligation

$3,192/mo
Mortgage $2,578
Monthly Loss $2,514
Principal$678
Interest$1,899
Property Tax$240
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$27,360/yr
NOI
$17,248/yr
Net Cash Flow
-$1,140/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
24.9/ 100

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

Comparables

Properties near 18 Embro Street E

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.