4395 Green Bend Road, London South

$928,990
4395 Green Bend Road

$928,990

New
29d
Detached2-Storey

4395 Green Bend Road, London South

Total Monthly Obligation $4,122

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
29d
Score
19
Yield
4.1%
Cash on Cash
-3.4%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X13822518
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-42 × 107 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SELECT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-North
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-To be built
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

TO BE BUILT in the Liberty Crossing community in Lambeth. Pre-construction detached home by award-winning local builder Lux Homes Design & Build, recipient of the 2025 Builder of the Year Award through the Awards of Creative Excellence. The Venato model offers thoughtfully designed 2040 sqft of living space. The main floor features a bright open-concept layout with large windows, modern kitchen with quality finishes, sleek countertops, and a walk-in pantry, flowing into the principal living and dining areas. A dedicated main floor office provides a functional work-from-home space. The second floor includes a spacious primary bedroom with walk-in closet and private ensuite, two additional bedrooms, a full family bathroom, and convenient second-floor laundry. Unfinished basement offers future living space potential and may be finished at an additional cost. Additional features include attached garage with inside entry through a mudroom, private driveway, and brick and vinyl exterior construction. Located in a sought-after Lambeth location with convenient access to Highway 401, parks, schools, shopping, and community amenities including the Bostwick YMCA Centre. Home to be built with flexible closing available. Photos and renderings are for reference only. Finishes and specifications may vary. Purchase price reflects the primary residence 13% HST rebate, subject to Buyer qualification and assignment to the Seller. Property taxes to be assessed.

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

Closing Costs

Mortgage Amount
$743,192
Land Transfer Taxes$15,055
Legal Fees (Est.)
$
Total cash required for closing$202,353

Total Monthly Obligation

$4,122/mo
Mortgage $3,747
Monthly Loss $3,136
Principal$986
Interest$2,761
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.6%33
10-Year IRR
10.2%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$38,448/yr
NOI
$30,103/yr
Net Cash Flow
-$1,239/mo
Cash Margin
-38.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.4/ 100

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

Comparables

Properties near 4395 Green Bend Road

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.