460 CALLAWAY Road 404, London North

$839,999
460 CALLAWAY Road 404

$839,999

New
29d
Common Element Condo1 Storey/Apt

460 CALLAWAY Road 404, London North

Total Monthly Obligation $4,679

Beds
2
Baths
2
Park
2
Sqft
1400-1599
DOM
29d
Score
15
Yield
4.3%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Common Element Condo
MLS® Number-X13824138
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Sep 24, 2026
Style-1 Storey/Apt
Building Type-Common Element Condo
Age-0-5
Taxes-$5,113 (2025)
Maintenance-$664.55/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN TRUSTED HOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Rec Room
Pool-None
Exterior-Brick Front, Stucco (Plaster)
Roof-Flat
Foundation-Concrete
Possession-FLEXIBLE
Neighbourhood-North R
Title-Residential Condo & Other

No agent assigned

Welcome to luxury living at this exception 2-bedroom, 2-bathroom corner unit, offering a bright and airy living space with breathtaking panoramic views of Sunningdale golf course. Situated in a coveted north-west corner, this home is bathed in natural light, thanks to its expansive windows that frame the stunning outdoor scenery. The spacious open-concept design features a pristine white kitchen, complete with high-end quartz countertops, sleeks stainless steel appliances, and an inviting breakfast bar perfect for both cooking and entertaining. The living area is enhanced by a cozy electric fireplace, adding warmth and ambiance to the space. Throughout the unit, you'll find beautiful hard surface flooring. The generous master suite is a true retreat, with a luxurious 4-piece ensuite featuring a glass shower, double sinks, and quartz countertops. A second well-appointed 4-piece bathroom with a tub serves both the second bedroom and guests. California shutters enhance all the windows. Step outside onto the private terrace, where you'll enjoy some of the best views in the building an ideal spot for relaxing or entertaining while overlooking the lush golf course. This home also offers an array of premium features, two underground parking spaces, and a private locker for additional storage. Residents enjoy fantastic building amenities, such as a fully equipped fitness center, golf simulator, guest suite, impressive residents lounge and outdoor pickleball court all set in a prime location. All-inclusive condo fee includes heating, cooling and water. You'll be within walking distance to Masonville Mall, fine dining, and shopping, and just a short drive from University Hospital (UH) and Western University (UWO). This property combines convenience, luxury, and location a perfect place to call home. Don't miss the opportunity to experience the best in modern living!

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

Closing Costs

Mortgage Amount
$671,999
Land Transfer Taxes$13,275
Legal Fees (Est.)
$
Total cash required for closing$182,775

Total Monthly Obligation

$4,679/mo
Mortgage $3,388
Monthly Loss $3,787
Principal$892
Interest$2,497
Property Tax$426
Condo Fees$665
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.5%12
10-Year IRR
7.2%
Returns Index
7.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$36,144/yr
NOI
$17,042/yr
Net Cash Flow
-$1,968/mo
Cash Margin
-65.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.0/ 100

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

Comparables

Properties near 460 CALLAWAY Road 404

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.