163547 Brownsville Road, South-West Oxford

$499,000
163547 Brownsville Road

$499,000

New
4d
DetachedBungalow

163547 Brownsville Road, South-West Oxford

Total Monthly Obligation $2,545

HausQ Valuation Report
Beds
2
Baths
1
Park
5
Sqft
700-1100
DOM
4d
Score
19
Yield
4.4%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X14097348
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-74.25 × 132 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$1,892 (2026)
Parking-5 - None
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX CENTRE CITY REALTY INC
Cooling-Central Air, None
Laundry-No
Fireplace-No
Pool-Above Ground
Facing-North
Exterior-Vinyl Siding
Roof-Metal
Foundation-Concrete
Sewer-Septic
Possession-Other
Neighbourhood-Brownsville
Title-Residential Freehold

No agent assigned

Located in the quaint village of Brownsville, is this charming bungalow on a country sized lot. Inside you will find an open layout kitchen, dining room and living room, two spacious bedrooms and a large bathroom/laundry room combination. Step out back to the new deck, take a dip in the pool or simply sit and enjoy the country views. Commuters will love the central location and easy access to the 401! Ingersoll, Woodstock, Tillsonburg and Aylmer are all an easy ride away. Many important updates have been completed for you, including a steel roof (2023), air conditioning (2024), large deck (2026), updated flooring (2022), modern kitchen appliances (2022), a refreshed bathroom (2022) and washing machine (2024). A great opportunity for first time buyers to enter the market in an updated home offering the best of both worlds, rural living with urban amenities minutes away.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,545/mo
Mortgage $2,013
Monthly Loss $2,016
Principal$530
Interest$1,483
Property Tax$158
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$22,200/yr
NOI
$13,588/yr
Net Cash Flow
-$880/mo
Cash Margin
-47.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
29.9/ 100

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

Comparables

Properties near 163547 Brownsville Road

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.