1376 Kostis Avenue, London East

$415,000
1376 Kostis Avenue

$415,000

New
172d
DetachedBungalow

1376 Kostis Avenue, London East

Total Monthly Obligation $2,272

Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
172d
Score
29
Yield
7.3%
Cash on Cash
6.8%
Cap Rate
6.0%
5Y IRR
21.0%
10Y IRR
19.1%
Property Type-Detached
MLS® Number-X13082986
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-58.13 × 217.53 ft
Listed on site-May 4, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,682 (2025)
Parking-5 - Detached
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-Flexible
Neighbourhood-East J
Title-Residential Freehold

No agent assigned

A rare chance to own a sizeable lot offering privacy and peaceful views. Tucked away on a quiet dead-end street and backing onto farmland with no rear neighbours, this 3-bedroom, 1-bathroom home sits on a generous 0.29-acre lot. With a functional layout, this home presents a great opportunity for buyers looking to add value and personalize a space to their own taste. This home features a detached garage, newer vinyl flooring throughout, and a brand new washer and dryer. Whether you're a first-time buyer or investor, this property offers plenty of potential.

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

Closing Costs

Mortgage Amount
$332,000
Land Transfer Taxes$4,775
Legal Fees (Est.)
$
Total cash required for closing$89,275

Total Monthly Obligation

$2,272/mo
Mortgage $1,674
Monthly Loss $1,832
Principal$441
Interest$1,233
Property Tax$224
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.8%36
Cash-on-Cash
-0.1%7
5-Year IRR
15.7%75
10-Year IRR
15.1%
Returns Index
40.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$30,180/yr
NOI
$19,980/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
4.2 mo72
Risk Index
38.8/ 100

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

Comparables

Properties near 1376 Kostis Avenue

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.