858 Commissioners Road E 1206, London South

$287,500
858 Commissioners Road E 1206

$287,500

New
2d
Condo ApartmentApartment

858 Commissioners Road E 1206, London South

Total Monthly Obligation $1,896

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
800-899
DOM
2d
Score
23
Yield
7.3%
Cash on Cash
0.3%
Cap Rate
4.6%
5Y IRR
15.8%
10Y IRR
14.8%
Property Type-Condo Apartment
MLS® Number-X14103202
Beds-1
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$1,777 (2025)
Maintenance-$388/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-THE REALTY FIRM INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Foundation-Concrete
Possession-Other
Neighbourhood-South H
Title-Residential Condo & Other

No agent assigned

Well maintained and upgraded 12th floor (top penthouse level) one bedroom condo with spectacular westerly view - 3 minute walk to Victoria Hospital Campus. Renovated kitchen (new quartz counters and lighting) with an open concept living/dining room that leads onto a spacious balcony. Bathroom fixtures and cabinets have been updated. LED pot lights throughout. Newer flooring-carpet free! Unit features ensuite laundry with new washer and dryer. Well managed building with security controlled access. Loads of owner amenities including outdoor pool, gym, sauna and tennis/pickleball courts. Excellent proximity to numerous services, amenities and public transit.

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

Closing Costs

Mortgage Amount
$230,000
Land Transfer Taxes$2,788
Legal Fees (Est.)
$
Total cash required for closing$61,788

Total Monthly Obligation

$1,896/mo
Mortgage $1,160
Monthly Loss $1,591
Principal$305
Interest$855
Property Tax$148
Condo Fees$388
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
11.0%43
10-Year IRR
11.6%
Returns Index
22.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$21,024/yr
NOI
$10,089/yr
Net Cash Flow
-$319/mo
Cash Margin
-18.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
5.0 mo84
Risk Index
37.6/ 100

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

Comparables

Properties near 858 Commissioners Road E 1206

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.