1103 Jalna Boulevard 302, London South

$219,000
1103 Jalna Boulevard 302

$219,000

New
7d
Condo ApartmentApartment

1103 Jalna Boulevard 302, London South

Total Monthly Obligation $1,855

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
7d
Score
26
Yield
10.3%
Cash on Cash
4.4%
Cap Rate
5.5%
5Y IRR
19.1%
10Y IRR
17.5%
Property Type-Condo Apartment
MLS® Number-X14088352
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,241 (2025)
Maintenance-$668/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Other, Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-South X
Title-Residential Condo & Other

No agent assigned

Ideal location. Walk to White Oaks Mall, grocery stores, a medical centre, library and schools nearby. A charming 2-Bedroom unit with 3x air conditioners included to cool the living areas and bedrooms. Situated on the optimum third floor, this quiet end-unit offers a panoramic south-west view of green space from the private balcony, far away from road traffic. Enjoy the convenience of the heated underground parking with a free car-wash bay, an all-inclusive condo fee and modern security in a well managed building with an onsite office.

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

Closing Costs

Mortgage Amount
$175,200
Land Transfer Taxes$1,915
Legal Fees (Est.)
$
Total cash required for closing$47,215

Total Monthly Obligation

$1,855/mo
Mortgage $883
Monthly Loss $1,622
Principal$232
Interest$651
Property Tax$103
Condo Fees$668
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
13.2%59
10-Year IRR
13.6%
Returns Index
30.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$22,668/yr
NOI
$8,744/yr
Net Cash Flow
-$155/mo
Cash Margin
-8.2%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
5.1 mo85
Risk Index
39.4/ 100

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

Comparables

Properties near 1103 Jalna Boulevard 302

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.