4387 Green Bend Road, London South

$858,990
4387 Green Bend Road

$858,990

New
29d
Detached2-Storey

4387 Green Bend Road, London South

Total Monthly Obligation $3,840

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
29d
Score
18
Yield
3.8%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13822530
Beds-3
Bathrooms-3
Size-1500-2000 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-90+ days
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

TO BE BUILT ON A PREMIUM LOT BACKING ONTO GREEN SPACE. Pre-construction two-storey Verona model home by award-winning local builder Lux Homes Design & Build, located in the Liberty Crossing community in Lambeth. Bright open-concept main floor with large windows, modern kitchen with quality finishes and customizable design options, and functional living and dining areas. Second floor features a primary suite with walk-in closet and private ensuite, two additional bedrooms connected by a Jack and Jill bathroom, and convenient second-floor laundry. Quality finishes include upgraded doors and windows, premium flooring, black plumbing fixtures and hardware, central vacuum, and other features as per builder specifications. Unfinished basement provides additional living space potential and may be finished at an additional cost. Located with convenient access to Highway 401, parks, schools, shopping, and community amenities including the Bostwick YMCA Centre. Purchase price reflects the primary residence 13% HST rebate, subject to Buyer qualification and assignment to the Seller. Property taxes to be assessed. Photos and renderings are for reference only and may not reflect final finishes. Finishes and specifications may vary.

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

Closing Costs

Mortgage Amount
$687,192
Land Transfer Taxes$13,655
Legal Fees (Est.)
$
Total cash required for closing$186,953

Total Monthly Obligation

$3,840/mo
Mortgage $3,465
Monthly Loss $2,928
Principal$912
Interest$2,553
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,400/yr
NOI
$24,660/yr
Net Cash Flow
-$1,410/mo
Cash Margin
-52.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.8/ 100

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

Comparables

Properties near 4387 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.