94 Rolph Street, Tillsonburg

$615,000
94 Rolph Street

$615,000

New
22d
Detached2-Storey

94 Rolph Street, Tillsonburg

Total Monthly Obligation $3,166

Beds
3
Baths
2
Park
3
Sqft
2500-3000
DOM
22d
Score
18
Yield
4.4%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-X13846744
Beds-3
Bathrooms-2
Size-2500-3000 sqft
Lot Size-67 × 167.5 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$3,719.22 (2026)
Parking-5 - Detached
Basement-Unfinished, Partial Basement
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Triland Realty Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle, Flat
Foundation-Brick
Sewer-Sewer
Possession-TBD
Neighbourhood-Tillsonburg
Title-Residential Freehold

No agent assigned

Commissioned in 1876, The Leachman Residence at 94 Rolph Street stands as a premier example of Italianate architecture, offering an extraordinary lifestyle that seamlessly pairs 19th-century elegance with expansive modern functionality in heart of Tillsonburg. Opening with a west-facing covered porch perfect for evening relaxation, the entrance foyer immediately showcases soaring 10'5" ceilings and a curved staircase finished in maple, walnut, and chestnut accents. Gorgeous authentic red pine tongue-and-groove flooring extends throughout the main living areas, framed by 10-inch baseboards, 8-inch trim, and detailed original mouldings. Traditional formal parlors provide sophisticated options for entertaining, while a dedicated family room and private home office-part of a thoughtful addition-anchor the rear of the main floor around a stone fireplace with a rustic wood-beam mantle. Upstairs, three grand bedrooms deliver suite-like proportions bathed in natural light. Outside, the lush quarter-acre grounds feature established perennial gardens, a vintage potting shed, and a detached two-car garage, offering a tranquil backyard environment just minutes from downtown dining, Lake Lisgar, and Westfield Public School. Discover the enduring quality and distinct character of Oxford County living!

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

Closing Costs

Mortgage Amount
$492,000
Land Transfer Taxes$8,775
Legal Fees (Est.)
$
Total cash required for closing$133,275

Total Monthly Obligation

$3,166/mo
Mortgage $2,481
Monthly Loss $2,513
Principal$653
Interest$1,828
Property Tax$310
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.4%1
5-Year IRR
7.5%21
10-Year IRR
8.7%
Returns Index
11.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$27,000/yr
NOI
$16,081/yr
Net Cash Flow
-$1,141/mo
Cash Margin
-50.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
24.9/ 100

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

Comparables

Properties near 94 Rolph 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.