6763 Heathwoods Avenue, London South

$779,900
6763 Heathwoods Avenue

$779,900

New
29d
Detached2-Storey

6763 Heathwoods Avenue, London South

Total Monthly Obligation $3,521

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
29d
Score
23
Yield
5.3%
Cash on Cash
1.7%
Cap Rate
4.9%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Detached
MLS® Number-X13822222
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-40 × 131.83 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TO BE BUILT
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

TO BE BUILT - FABULOUS HEATHWOODS PHASE 4 - Located in LOVELY LAMBETH !Attractive 2stry, 4 bedroom, 2.5 baths - Known As the "DEER RIDGE 11- Elevation B " - 2034 sq ft of Quality Finishes Inside and out- Choice of Granite or Quartz Countertops- Customized Kitchen with Premium Cabinetry- Hardwood Floors throughout Main Level-Lower Level Unfinished awaiting your creativity, Great SOUTH Location!!- Close to Several Popular Amenities! Easy Access to the 401 & 402! Experience the Difference and Quality - Built by: WILLOW BRIDGE HOMES - *** PLS.NOTE: PRICE REFLECTS HST REBATE- (Several other Lots and Floor Plans To Choose from)

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$3,521/mo
Mortgage $3,146
Monthly Loss $2,693
Principal$828
Interest$2,318
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.0%4
5-Year IRR
13.1%58
10-Year IRR
13.0%
Returns Index
30.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$41,280/yr
NOI
$32,652/yr
Net Cash Flow
-$425/mo
Cash Margin
-12.4%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8618
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
26.7/ 100

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

Comparables

Properties near 6763 Heathwoods Avenue

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.