3600 Earlston Crossing E, London South

$739,000
3600 Earlston Crossing E

$739,000

New
16d
Detached2-Storey

3600 Earlston Crossing E, London South

Total Monthly Obligation $3,809

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
16d
Score
17
Yield
4.5%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-X13873210
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-43.31 × 108.83 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$5,440.4 (2026)
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick Front
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-South W
Title-Residential Freehold

No agent assigned

Beautiful Detached Home in one of London's growing communities! This stunning 3-bedroom, 3-bathroom home features a functional open-concept layout, 9-ft ceilings and pot lights throughout. The upgraded kitchen boasts white cabinetry, quartz countertops, new backsplash, and stainless steel appliances, while the bathrooms feature elegant quartz finishes.The garage is finished with a durable epoxy floor, adding both style and functionality. Conveniently situated just minutes from Highways 401 and 402, with easy access to shopping, parks, schools, and everyday amenities. A new school is also currently under construction in the area. An excellent opportunity for families and professionals seeking modern living in a developing community.

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

Closing Costs

Mortgage Amount
$591,200
Land Transfer Taxes$11,255
Legal Fees (Est.)
$
Total cash required for closing$160,555

Total Monthly Obligation

$3,809/mo
Mortgage $2,981
Monthly Loss $3,025
Principal$784
Interest$2,196
Property Tax$453
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,252/yr
NOI
$19,986/yr
Net Cash Flow
-$1,315/mo
Cash Margin
-47.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.6/ 100

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

Comparables

Properties near 3600 Earlston Crossing E

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.