781 Elias Street, London East

$325,000
781 Elias Street

$325,000

New
23d
DetachedBungalow

781 Elias Street, London East

Total Monthly Obligation $1,891

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
700-1100
DOM
23d
Score
35
Yield
8.2%
Cash on Cash
10.2%
Cap Rate
6.8%
5Y IRR
23.8%
10Y IRR
21.5%
Property Type-Detached
MLS® Number-X13846654
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-33 × 140.5 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,464 (2025)
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-VI-CORP. R.E. SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-East G
Title-Residential Freehold

No agent assigned

Being Sold "As Is-Where Is"

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

Closing Costs

Mortgage Amount
$260,000
Land Transfer Taxes$3,350
Legal Fees (Est.)
$
Total cash required for closing$69,850

Total Monthly Obligation

$1,891/mo
Mortgage $1,311
Monthly Loss $1,546
Principal$345
Interest$966
Property Tax$205
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.3%41
Cash-on-Cash
2.0%12
5-Year IRR
17.5%84
10-Year IRR
16.7%
Returns Index
46.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
35/ 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
$26,796/yr
NOI
$17,152/yr
Net Cash Flow
$118/mo
Cash Margin
5.3%13
Cash Flow Index
12.6/ 100
Risk Profile
Weight: 20%
DSCR
1.0935
LTV Ratio
80.0%18
Vacancy Buffer
5.0 mo83
Risk Index
45.3/ 100

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

Comparables

Properties near 781 Elias Street

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.