9 ULLSWATER Crescent, London North

$859,000
9 ULLSWATER Crescent

$859,000

New
29d
Detached2-Storey

9 ULLSWATER Crescent, London North

Total Monthly Obligation $4,456

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
29d
Score
19
Yield
5.2%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-X13825314
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-65.66 × 110 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$7,393 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SELECT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Wood
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-60 Preferred
Neighbourhood-North A
Title-Residential Freehold

No agent assigned

In a secluded pocket of Masonville, nestled between Corley Drive North and Windermere Manor, is where you'll find Ullswater Crescent, A tight-knit community where neighbours are on a first name basis and newcomers are always welcomed. Nine Ullswater Crescent is an amazing move-in-ready home with a family friendly layout on a sloped lot surrounded by mature trees. Step inside and you'll immediately feel like you're in a new home. Summer 2024 renovations include new light oak engineered hardwood on both levels, new windows, smooth finish ceilings with 50+ LED pot-lights, new interior doors & hardware, new tile flooring and quartz counters in the kitchen and fresh paint throughout. The white kitchen with clean lines has twin stainless steel premium fridges, new stove (22) and new dishwasher (23). Oversized living room windows bathe the main floor in natural light. The family room at the back of the home has a freshly painted brick mantle wood fireplace and overlooks the huge rear deck and views of the private rear yard. Updated staircase leads to 4 very good-sized bedrooms including a uniquely styled contemporary primary suite with custom doors to his and hers closets, custom lighting details and a one of a kind 6-piece ensuite bathroom. The fully finished lower level has a large rec room with hardwood floors and rough-in for future wet bar, a den or potential 5th bedroom, 4- piece bathroom and a large laundry room. Other updates include new furnace & A/C (20) and upgraded insulation (22). Located in the highly sought after Masonville PS/ AB Lucas SS/ Saint Catherine of Siena/ Saint Andre Bessette school district and about a 5-minute drive to University Hospital, Western University, Masonville Mall and Masonville Public School. Short walk to Medway Valley Heritage Forest and Ambleside Park. Don't miss your opportunity at this special move-in-ready home.

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

Closing Costs

Mortgage Amount
$687,200
Land Transfer Taxes$13,655
Legal Fees (Est.)
$
Total cash required for closing$186,955

Total Monthly Obligation

$4,456/mo
Mortgage $3,465
Monthly Loss $3,544
Principal$912
Interest$2,553
Property Tax$616
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.7/ 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
$44,604/yr
NOI
$28,251/yr
Net Cash Flow
-$1,111/mo
Cash Margin
-29.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
20.4/ 100

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

Comparables

Properties near 9 ULLSWATER Crescent

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.