1611 Blackmaple Crescent, London East

$719,900
1611 Blackmaple Crescent

$719,900

New
8d
DetachedBungalow

1611 Blackmaple Crescent, London East

Total Monthly Obligation $3,771

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
8d
Score
17
Yield
4.6%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-X14083650
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-33.58 × 132.16 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$5,901 (2025)
Parking-4 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-East A
Title-Residential Freehold

No agent assigned

ONE FLOOR LIVING with INCREDIBLE PRIVACY, RAVINE SERENITY and WALKOUT basement!! This sparkling clean and ALL BRICK spacious bungalow is nestled at the end of a quiet crescent offering a premium pie-shaped lot backing directly onto the ravine with IN-LAW SUITE potential. The open concept main floor welcomes you with 9 FOOT ceilings, a blend of tile and oak HARDWOOD flooring and HUGE WINDOWS with loads of NATURAL LIGHT. On this level, you will find a primary bedroom complete with 3-piece ENSUITE, a secondary bedroom and a full 4-piece bathroom with jetted tub. Main floor laundry makes for easy living. The kitchen features a huge breakfast bar, and directly off your dining area is access to an oversized exterior deck perched over your gardens to enjoy your morning coffee and enjoy the birds and wildlife of the ravine! A BRIGHT and VAST lower level features a large recreation room for all of your family needs, and huge patio doors leading out to the beautiful private and lush green backyard. Further you'll find a bright corner bedroom, plus an additional 3-piece bathroom PLUS a WOOD WORKSHOP (convertible to a kitchen if required) and TONS of room for STORAGE!! Additional updates/features include newer dishwasher (2024), stove and washing machine (2026), oversized doorways to accommodate for accessible living, silent floor joists, newer broadloom, paver stone driveway, cute gardener's shed, tiered crown wood cabinets in the kitchen, natural gas bbq with exterior bib (included), and more. CLOSE TO RIVER TRAILS plus shopping, schools, transit, and restaurants! Come enjoy the Kilally Flats! Its a wonderful neighbourhood! Come see it now!

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

Closing Costs

Mortgage Amount
$575,920
Land Transfer Taxes$10,873
Legal Fees (Est.)
$
Total cash required for closing$156,353

Total Monthly Obligation

$3,771/mo
Mortgage $2,904
Monthly Loss $3,006
Principal$764
Interest$2,140
Property Tax$492
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.1/ 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
$32,916/yr
NOI
$19,223/yr
Net Cash Flow
-$1,302/mo
Cash Margin
-47.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
21.8/ 100

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

Comparables

Properties near 1611 Blackmaple 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.