111 TIMBERWALK Trail LOT #44, Middlesex Centre

$1,065,900
111 TIMBERWALK Trail LOT #44

$1,065,900

New
64d
Detached2-Storey

111 TIMBERWALK Trail LOT #44, Middlesex Centre

Total Monthly Obligation $4,675

Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
64d
Score
16
Yield
3.1%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X13697570
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-52 × 115 ft
Listed on site-Aug 20, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP PAWLOWSKI & COMPANY REAL ESTATE BROKERAGE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TO BE BUILT - 6 Months from Firm Sale/Permit Ready
Neighbourhood-Ilderton
Title-Residential Freehold

No agent assigned

HUGE INCENTIVE ALERT!! For a Limited Time, Qualified Buyers Save the Government HST. TO BE BUILT by Award-Winning Melchers Developments Inc., a trusted family-owned builder creating exceptional homes in London & surrounding communities since 1987. Known for outstanding craftsmanship, timeless design & a truly personalized building experience, Melchers offers in-house architectural design, professional décor consultation, customizable plans, impressive standard finishes & full Tarion Warranty protection. Welcome to Timberwalk in Ilderton, a sought-after Middlesex Centre community offering the relaxed feel of small-town living just minutes north of London. Enjoy nearby parks, walking trails, excellent schools, recreation, golf, shopping & everyday amenities, with convenient access to North London & Highway 402. This thoughtfully designed 2,541 sq ft home offers 4 bedrooms, 2.5 bathrooms & a layout made for real life. The main floor features a dedicated study, welcoming foyer, open-concept great room, dinette & kitchen, plus a pantry, powder room, mudroom & covered front porch. Upstairs, all 4 bedrooms are thoughtfully arranged alongside convenient second-floor laundry. The spacious primary suite includes a walk-in closet & private ensuite, while the remaining bedrooms share a full bathroom. Visit our beautifully appointed Model Homes at 110 Timberwalk Trail, Ilderton, & Lot #25 - 29 Dearing Dr., Grand Bend, open most Saturdays & Sundays from 2-4 PM. Start building the home you've always wanted while this limited-time Government HST Savings incentive is available. NOTE: Photos are of a similar model home for reference purposes only & may show upgrades, finishes & features not included in the base price.

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

Closing Costs

Mortgage Amount
$852,720
Land Transfer Taxes$17,793
Legal Fees (Est.)
$
Total cash required for closing$232,473

Total Monthly Obligation

$4,675/mo
Mortgage $4,300
Monthly Loss $3,543
Principal$1,131
Interest$3,168
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.4%16
10-Year IRR
7.7%
Returns Index
9.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$33,000/yr
NOI
$25,200/yr
Net Cash Flow
-$2,200/mo
Cash Margin
-80.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.4/ 100

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

Comparables

Properties near 111 TIMBERWALK Trail LOT #44

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.