22 Graydon Street, London East

$399,900
22 Graydon Street

$399,900

New
7d
DetachedBungalow

22 Graydon Street, London East

Total Monthly Obligation $2,279

Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
7d
Score
28
Yield
7.4%
Cash on Cash
6.3%
Cap Rate
5.9%
5Y IRR
20.6%
10Y IRR
18.8%
Property Type-Detached
MLS® Number-X14086870
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-39.85 × 130.33 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,487 (2025)
Parking-3 - Detached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX CENTRE CITY REALTY INC
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-Inground
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-East N
Title-Residential Freehold

No agent assigned

Attention first-time buyers, renovators and savvy investors! Welcome to 22 Graydon Street, a solid-brick bungalow offering modern updates, flexible living space and plenty of potential in London's East End.Step inside to a bright and spacious living room featuring updated flooring, recessed lighting, an oversized front window and a contemporary tiled fireplace with floating shelves. An arched opening leads into the dining area and updated kitchen, complete with tile backsplash, generous counter space and a convenient breakfast bar.The main level includes two bedrooms and a full bathroom. The finished lower level provides a spacious recreation room, an additional bedroom or home office, a second bathroom and laundry area. Its flexible layout offers excellent potential for an in-law setup or future rental useOutside, the home features a large front porch, private driveway and a fully fenced backyard with an existing inground pool and detached garage-both offering an opportunity for the next owner to restore and customize. The detached garage has sustained fire damage, and both the garage and pool are included in their current "as-is" condition. Pool was closed by Jackson Pools (Oct 9th 2026) Conveniently located near schools, shopping, public transit, Kiwanis Park, East Lions Community Centre and major routes throughout the city. A great opportunity to build equity and make this property your own!

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,279/mo
Mortgage $1,613
Monthly Loss $1,854
Principal$424
Interest$1,189
Property Tax$291
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.1%72
10-Year IRR
14.8%
Returns Index
38.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$29,604/yr
NOI
$18,657/yr
Net Cash Flow
-$58/mo
Cash Margin
-2.4%3
Cash Flow Index
3.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
38.0/ 100

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

Comparables

Properties near 22 Graydon 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.