Lot 51 Beer Crescent, Strathroy-Caradoc

$631,000
Lot 51 Beer Crescent

$631,000

Sold Conditional Escape
23d
Detached2-Storey

Lot 51 Beer Crescent, Strathroy-Caradoc

Total Monthly Obligation $2,920

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
23d
Score
23
Yield
5.3%
Cash on Cash
1.6%
Cap Rate
4.9%
5Y IRR
16.8%
10Y IRR
15.7%
Property Type-Detached
MLS® Number-X13845340
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-29.66 × 109.03 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-4-6 MONTHS
Neighbourhood-NW
Title-Residential Freehold

No agent assigned

Welcome to The Francis, a thoughtfully crafted two-storey home by Bakker Design & Build, offering 1809 sq. ft. of beautifully designed living space. Known for quality craftsmanship and intentional design, this home blends functionality with timeless style. The main floor features a bright, open-concept kitchen and dining area centred around a spacious island - perfect for entertaining and everyday living. A walk-in pantry provides exceptional storage, while the inviting living room offers a comfortable space to gather and relax. Direct access to the garage, a convenient powder room, and smart main-floor flow make this layout both practical and family-friendly. Upstairs, you'll find three generously sized bedrooms, including a private primary retreat complete with a walk-in closet and ensuite bath. The additional bedrooms share a well-appointed main bathroom, and the second-floor laundry room adds everyday convenience right where it's needed most. TO BE BUILT! Other lots and designs are available. Price based on base lot, premiums extra. Check out more plans at BUCHANANCROSSINGS.COM

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

Closing Costs

Mortgage Amount
$504,800
Land Transfer Taxes$9,095
Legal Fees (Est.)
$
Total cash required for closing$136,795

Total Monthly Obligation

$2,920/mo
Mortgage $2,545
Monthly Loss $2,250
Principal$670
Interest$1,875
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
12.8%56
10-Year IRR
12.7%
Returns Index
29.1/ 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
$33,600/yr
NOI
$25,740/yr
Net Cash Flow
-$400/mo
Cash Margin
-14.3%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
30.0/ 100

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

Comparables

Properties near Lot 51 Beer Crescent

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.