182 Josephine Avenue, Windsor

$379,900
182 Josephine Avenue

$379,900

Price Change
24d
Detached2-Storey

182 Josephine Avenue, Windsor

Total Monthly Obligation $2,089

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
24d
Score
24
Yield
6.3%
Cash on Cash
2.7%
Cap Rate
5.2%
5Y IRR
17.7%
10Y IRR
16.4%
Property Type-Detached
MLS® Number-X13840554
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-45 × 72.83 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$2,180.37 (2026)
Parking-2 - None
Basement-Finished, Partially Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-Vacant - immediate possession available; flexible closing date.
Title-Residential Freehold

No agent assigned

detached brick house for sale i. Detached 2-storey brick house, 3 bedrooms, 2 bathrooms. 2025New roof, 2023 central A/C, 2022 insulation. Large lot; driveway fits 2 cars. About 10 min walk to University of Windsor; close to Riverside Drive. Attic can be converted into a large room; large room in basement. Living room and dining room can be used bed rooms. Great for living or investment - up to 7 to 8 rooms rentable to students. Flexible closing date.

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

Closing Costs

Mortgage Amount
$303,920
Land Transfer Taxes$4,174
Legal Fees (Est.)
$
Total cash required for closing$81,654

Total Monthly Obligation

$2,089/mo
Mortgage $1,532
Monthly Loss $1,686
Principal$403
Interest$1,129
Property Tax$182
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.4%53
10-Year IRR
12.5%
Returns Index
27.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$24,000/yr
NOI
$14,920/yr
Net Cash Flow
-$289/mo
Cash Margin
-14.5%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
4.6 mo78
Risk Index
36.9/ 100

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

Comparables

Properties near 182 Josephine 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.