1292 Sorrel Road, London East

$418,900
1292 Sorrel Road

$418,900

New
111d
Semi-Detached Bungalow

1292 Sorrel Road, London East

Total Monthly Obligation $2,361

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
700-1100
DOM
111d
Score
26
Yield
7.0%
Cash on Cash
4.4%
Cap Rate
5.5%
5Y IRR
19.1%
10Y IRR
17.5%
Property Type-Semi-Detached
MLS® Number-X13525572
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-30 × 160.93 ft
Listed on site-Jul 4, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$3,554 (2025)
Parking-2 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX a-b Realty Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Metal/Steel Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete, Concrete
Sewer-Sewer
Possession-To be determined
Neighbourhood-East E
Title-Residential Freehold

No agent assigned

Great location, quiet street, and only a short drive to London Airport, this semi detached home with 4 bedrooms, 2 bathrooms, and a large enclosed patio, is great for a family. The home is tidy, and ready to move into with 2 car driveway, wonderful neighbours, and future expansion space in the unfinished basement!

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

Closing Costs

Mortgage Amount
$335,120
Land Transfer Taxes$4,853
Legal Fees (Est.)
$
Total cash required for closing$90,133

Total Monthly Obligation

$2,361/mo
Mortgage $1,690
Monthly Loss $1,916
Principal$445
Interest$1,245
Property Tax$296
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.4%4
5-Year IRR
13.9%64
10-Year IRR
13.7%
Returns Index
33.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$29,124/yr
NOI
$18,158/yr
Net Cash Flow
-$177/mo
Cash Margin
-7.3%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9019
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
35.7/ 100

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

Comparables

Properties near 1292 Sorrel Road

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.