12 Hawkins Crescent, Tillsonburg

$449,000
12 Hawkins Crescent

$449,000

New
17d
DetachedBungalow

12 Hawkins Crescent, Tillsonburg

Total Monthly Obligation $2,417

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1100-1500
DOM
17d
Score
23
Yield
6.1%
Cash on Cash
1.7%
Cap Rate
4.9%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Detached
MLS® Number-X13866632
Beds-2
Bathrooms-1
Size-1100-1500 sqft
Lot Size-32.8 × 85.3 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$2,764.72 (2026)
Parking-2 - Attached
Basement-Crawl Space, Unfinished
Heating-Forced Air (Electric)
Brokerage-ROYAL LEPAGE BRANT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Fireplace Insert, Natural Gas
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Tillsonburg
Title-Residential Freehold

No agent assigned

Welcome to 12 Hawkins Street, located in the desirable Hickory Hills community of Tillsonburg. This well-maintained 2-bedroom, 2-bathroom home offers comfortable living in a convenient and welcoming neighbourhood. Enjoy the benefits of Hickory Hills with its attractive community setting and easy access to Tillsonburg's shopping, restaurants, parks, recreation, and everyday amenities. The functional layout provides comfortable living space with two bedrooms and two bathrooms, making this an excellent opportunity for those looking for a low-maintenance home in a great location. Come and discover all that 12 Hawkins Street and the Hickory Hills community have to offer!

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,417/mo
Mortgage $1,811
Monthly Loss $1,940
Principal$477
Interest$1,335
Property Tax$230
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%25
Cash-on-Cash
-4.6%3
5-Year IRR
12.1%51
10-Year IRR
12.3%
Returns Index
26.3/ 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
$27,300/yr
NOI
$17,305/yr
Net Cash Flow
-$369/mo
Cash Margin
-16.2%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo68
Risk Index
33.5/ 100

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

Comparables

Properties near 12 Hawkins 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.