3900 Savoy Street 45, London South

$459,900
3900 Savoy Street 45

$459,900

New
30d
Condo TownhouseStacked Townhouse

3900 Savoy Street 45, London South

Total Monthly Obligation $2,655

Beds
2
Baths
3
Park
2
Sqft
1400-1599
DOM
30d
Score
21
Yield
6.2%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Condo Townhouse
MLS® Number-X13817530
Beds-2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 23, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$3,588 (2025)
Maintenance-$301/mo
Locker-None
Parking-2 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-FLEXIBLE
Neighbourhood-South V
Title-Residential Condo & Other

No agent assigned

A 2022-built home offered well below its original new-build purchase price. This Lambeth stacked townhouse offers the modern style, finishes and layout you're looking for in a recently built home.The bright, open-concept living area features a contemporary kitchen with quartz countertops and stainless steel appliances. Both bedrooms offer ample closet space and their own full ensuite bathrooms, while a third bathroom adds convenience for guests. Upstairs, the private rooftop patio is a welcoming space to relax or entertain.With two dedicated parking spaces and low-maintenance condo living, you'll be close to shopping, schools and parks, with convenient access to Highways 401 and 402.

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

Closing Costs

Mortgage Amount
$367,920
Land Transfer Taxes$5,673
Legal Fees (Est.)
$
Total cash required for closing$99,153

Total Monthly Obligation

$2,655/mo
Mortgage $1,855
Monthly Loss $2,167
Principal$488
Interest$1,367
Property Tax$299
Condo Fees$301
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.8%41
10-Year IRR
11.3%
Returns Index
21.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$28,500/yr
NOI
$16,050/yr
Net Cash Flow
-$518/mo
Cash Margin
-21.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
30.3/ 100

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

Comparables

Properties near 3900 Savoy Street 45

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.