765 Killarney Road 51, London North

$665,000
765 Killarney Road 51

$665,000

New
42d
Condo TownhouseBungalow

765 Killarney Road 51, London North

Total Monthly Obligation $3,730

Bed+Den
3+1
Baths
3
Park
2
Sqft
1400-1599
DOM
42d
Score
17
Yield
4.7%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Condo Townhouse
MLS® Number-X13774280
Bed+Den-3+1
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 11, 2026
Style-Bungalow
Building Type-Condo Townhouse
Taxes-$5,734.01 (2026)
Maintenance-$370/mo
Locker-None
Parking-4 - Attached
Basement-Finished with Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-ACCSELL REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-FLEXIBLE
Neighbourhood-North D
Title-Residential Condo & Other

No agent assigned

Opportunities like this are few and far between! Situated just steps from the Thames River in the highly desirable Cedarhollow community, this bright and beautifully maintained condo offers an exceptional blend of privacy, natural beauty, and spacious living. Enjoy breathtaking views, mature forest surroundings, and direct access to picturesque walking and biking trails. Perfectly positioned in one of the most coveted locations within the complex, this open-concept main floor is designed for comfortable living and effortless entertaining, featuring an upgraded kitchen complete with quartz countertops, built-in cabinetry and stainless-steel appliances. The thoughtfully designed layout includes a spacious primary bedroom with ensuite, a second bedroom, a full guest bathroom, and the convenience of main-floor laundry-ideal (new washer/dryer installed July 2026) for downsizers or those seeking the ease of one-floor living. BRAND NEW engineered hardwood installed in upstairs bedrooms September 2026! The finished walkout lower level is a true extension of the home. Filled with natural light from oversized windows and offering direct access to the stunning Thames River setting, this space feels more like above-grade living than a traditional basement. A massive recreation room provides endless possibilities for entertaining and relaxing, while a large third bedroom, full bathroom, dedicated storage room, and separate utility room offer exceptional flexibility and functionality. This impressive lower level is sure to exceed expectations!

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

Closing Costs

Mortgage Amount
$532,000
Land Transfer Taxes$9,775
Legal Fees (Est.)
$
Total cash required for closing$144,275

Total Monthly Obligation

$3,730/mo
Mortgage $2,682
Monthly Loss $3,024
Principal$706
Interest$1,977
Property Tax$478
Condo Fees$370
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.5%16
10-Year IRR
8.0%
Returns Index
9.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$31,104/yr
NOI
$15,420/yr
Net Cash Flow
-$1,397/mo
Cash Margin
-53.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.5/ 100

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

Comparables

Properties near 765 Killarney Road 51

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.