864 Stedwell Street, London East

$449,900
864 Stedwell Street

$449,900

New
2d
Detached1 1/2 Storey

864 Stedwell Street, London East

Total Monthly Obligation $2,408

HausQ Valuation Report
Beds
5
Baths
2
Park
3
Sqft
700-1100
DOM
2d
Score
30
Yield
7.2%
Cash on Cash
7.0%
Cap Rate
6.1%
5Y IRR
21.2%
10Y IRR
19.3%
Property Type-Detached
MLS® Number-X14103066
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-38 × 150 ft
Listed on site-Oct 21, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-100+
Taxes-$2,615 (2025)
Parking-4 - Detached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-East L
Title-Residential Freehold

No agent assigned

Fully Renovated, Move-In Ready! Welcome to 964 Stedwell, where modern finishes, incredible versatility, and exceptional value come together! This beautifully renovated home offers 3+2 bedrooms, 2 full bathrooms, and TWO kitchens, making it ideal for growing families, multi-generational living, or buyers looking for additional living space. The bright and inviting main level features stylish modern finishes throughout, while the fully finished lower level offers a separate entrance, second kitchen, bedroom, and full bathroom, providing excellent flexibility and privacy. Outside, the value continues with a detached garage PLUS a large detached workshop at the rear of the property, perfect for hobbyists, storage, or anyone needing extra workspace. With all the renovations already done, simply move in and enjoy! A fully renovated home with this much space, versatility, and functionality for this price is an opportunity you won't want to miss!

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,408/mo
Mortgage $1,815
Monthly Loss $1,930
Principal$478
Interest$1,337
Property Tax$218
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
0.4%8
5-Year IRR
16.0%77
10-Year IRR
15.4%
Returns Index
41.4/ 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
$32,496/yr
NOI
$22,131/yr
Net Cash Flow
$30/mo
Cash Margin
1.1%6
Cash Flow Index
5.8/ 100
Risk Profile
Weight: 20%
DSCR
1.0228
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
38.1/ 100

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

Comparables

Properties near 864 Stedwell Street

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.