240 Villagewalk Boulevard 1305, London North

$929,900
240 Villagewalk Boulevard 1305

$929,900

New
30d
Condo ApartmentApartment

240 Villagewalk Boulevard 1305, London North

Total Monthly Obligation $5,302

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
2000-2249
DOM
30d
Score
17
Yield
5.2%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-X13818576
Beds-2
Bathrooms-2
Size-2000-2249 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$6,605 (2025)
Maintenance-$800.38/mo
Locker-Exclusive
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER POWER REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Concrete
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-North R
Title-Residential Condo & Other

No agent assigned

Much sought after Sunningdale 2 bedroom PLUS den PENTHOUSE UNIT...with nearly 1900 square feet of living space plus fantastic and spacious outdoor terrace space ( over 600 square feet) with panoramic views sweeping West and South..beautiful sunsets! The main terrace is 44'6" x 13'6". Beautiful open concept layout with huge great room featuring cozy fireplace and large dining area as well as open concept kitchen with large breakfast bar and gourmet kitchen. Expansive primary bedroom suite with full 5 piece luxury ensuite and walk-in closet and views of downtown and Masonville to the south. Second bedroom is like it's own suite with its own balcony. Just minutes to ALL amenities including Masonville Shopping District, cinemas, restaurants, churches, parks and trails and a short drive downtown. You will love the luxurious amenities included in this much sought after building including: indoor salt water pool with lounge area, guest suite, billiards room with kitchenette and lounge area, fitness centre, golf simulator, theatre room, a residents kitchen and private dining room for entertaining as well as outdoor entertaining space with barbecues. Two underground parking spaces and locker included.

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

Closing Costs

Mortgage Amount
$743,920
Land Transfer Taxes$15,073
Legal Fees (Est.)
$
Total cash required for closing$202,553

Total Monthly Obligation

$5,302/mo
Mortgage $3,751
Monthly Loss $4,315
Principal$987
Interest$2,764
Property Tax$550
Condo Fees$800
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.9%23
10-Year IRR
9.1%
Returns Index
12.6/ 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
$48,636/yr
NOI
$25,163/yr
Net Cash Flow
-$1,654/mo
Cash Margin
-40.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.4/ 100

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

Comparables

Properties near 240 Villagewalk Boulevard 1305

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.