669 Osgoode Drive 12, London South

$425,000
669 Osgoode Drive 12

$425,000

New
25d
Condo Townhouse2-Storey

669 Osgoode Drive 12, London South

Total Monthly Obligation $2,522

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
25d
Score
24
Yield
7.0%
Cash on Cash
1.5%
Cap Rate
4.9%
5Y IRR
16.7%
10Y IRR
15.6%
Property Type-Condo Townhouse
MLS® Number-X13837382
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,380 (2025)
Maintenance-$409.14/mo
Locker-None
Parking-2 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Immediate
Neighbourhood-South Y
Title-Residential Condo & Other

No agent assigned

Welcome to this 3-bedroom, 1.5-bath townhouse in a quiet South London condo community, with a functional layout, an attached single-car garage with inside access, and a private south-facing patio. The main floor has a welcoming foyer, a convenient powder room, and an open-concept living and dining area. Sliding doors lead to a private rear patio where you can relax in the southern exposure. Upstairs are two generous bedrooms, a full bathroom, and a spacious primary bedroom with a sliding-door walkout to its own private balcony. The finished lower level adds a large family room and a bright laundry area with washer and dryer included. The concrete driveway was completed in 2019. You're within walking distance of a school and close to parks, a community pool, shopping, transit, and quick access to the 401. Condo fees include water.

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

Closing Costs

Mortgage Amount
$340,000
Land Transfer Taxes$4,975
Legal Fees (Est.)
$
Total cash required for closing$91,475

Total Monthly Obligation

$2,522/mo
Mortgage $1,714
Monthly Loss $2,071
Principal$451
Interest$1,263
Property Tax$198
Condo Fees$409
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
12.7%55
10-Year IRR
12.8%
Returns Index
28.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$29,604/yr
NOI
$16,954/yr
Net Cash Flow
-$302/mo
Cash Margin
-12.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
32.9/ 100

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

Comparables

Properties near 669 Osgoode Drive 12

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.