264 Suffolk Place, London North

$789,900
264 Suffolk Place

$789,900

New
77d
Detached2-Storey

264 Suffolk Place, London North

Total Monthly Obligation $4,102

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
77d
Score
18
Yield
5.0%
Cash on Cash
-3.4%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13650712
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-50 × 105 ft
Listed on site-Aug 7, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$6,493.94 (2026)
Parking-6 - Attached
Basement-Finished, Full, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX ADVANTAGE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Negotiable
Neighbourhood-North K
Title-Residential Freehold

No agent assigned

Impressive 2250 Above Grade All Brick 2 storey home plus Finished Lower Level with FULL WALKOUT, walking distance to Western University, great elementary/high schools and neighbourhood parks! On a Quiet Court lot with lovely landscaping, 2 decks and a private backyard. 4+1 bedrooms and 4 bathrooms which include upper main bath, primary ensuite, main floor powder room and a 2 piece in the lower level. There is a rough-in for an additional full 3-4 piece bathroom in the lower level as well. Large open foyer, gorgeous natural hardwood floors in living/dining/family rooms (walnut) on main level and oak flooring in all 4 upper bedrooms and upper hall. All windows including 2 large bay windows and both sliding doors replaced (except for 2 windows in the basement and 1 window in the garage). Large open foyer and generous sized bedrooms and closets throughout! Two attractive fireplaces - Wood Burning in main floor family room and a Gas fireplace in the basement family room. Lower level features a wet-bar counter and lots of potential for a 2nd bedroom and kitchen. High Efficiency Furnace and Central Air 2015. Spacious Double Garage and Convenient Main Floor Laundry/Mud Room. An HRV unit was also added as an upgrade. This beautiful family home is close to all of the wonderful amenities in northwest London which include everything from The Aquatic Centre to Costco. You won't want to miss it!

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

Closing Costs

Mortgage Amount
$631,920
Land Transfer Taxes$12,273
Legal Fees (Est.)
$
Total cash required for closing$171,753

Total Monthly Obligation

$4,102/mo
Mortgage $3,186
Monthly Loss $3,264
Principal$838
Interest$2,348
Property Tax$541
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.3%31
10-Year IRR
10.1%
Returns Index
16.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$39,528/yr
NOI
$24,581/yr
Net Cash Flow
-$1,138/mo
Cash Margin
-34.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.2/ 100

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

Comparables

Properties near 264 Suffolk Place

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.