4360 Green Bend Road, London South

$1,085,000
4360 Green Bend Road

$1,085,000

New
23d
DetachedBungalow

4360 Green Bend Road, London South

Total Monthly Obligation $4,752

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
23d
Score
17
Yield
3.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13842660
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-39 × 120 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Detached
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SELECT REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-To be built
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

TO BE BUILT ON A PREMIUM WALKOUT LOT BACKING ONTO PROTECTED FOREST. Discover the Birmingham by Lux Homes Design & Build in Liberty Crossing, Lambeth. Offering approximately 2,390 sq. ft., this thoughtfully designed two-storey home combines generous living spaces with a beautiful wooded setting. The main floor features a spacious kitchen and dinette, an inviting great room, a separate dining area and a study, providing room for everyday family life, entertaining and working from home. Upstairs, 4 bedrooms include a private primary suite with an ensuite and walk-in closet. A double-car garage adds convenience, while the walkout basement provides direct backyard access and excellent potential for future finished living space. Standard features include 9-foot main-floor ceilings, hardwood flooring on the main floor, quartz countertops, a 60-inch electric fireplace, oak stairs with iron spindles, 200-amp electrical service, a high-efficiency gas furnace, central air and an HRV system. A paver driveway, fully sodded lot and Tarion warranty coverage are also included. Enjoy a peaceful forest backdrop with convenient access to Lambeth amenities and Highway 402. Personalize your home with your choice of finishes and available upgrades. Final purchase price is subject to the buyer's selections. Renderings are for illustrative purposes and may show optional upgrades. Purchase price includes HST rebate, with the applicable new housing rebate assigned to the seller, subject to buyer qualification.

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

Closing Costs

Mortgage Amount
$868,000
Land Transfer Taxes$18,175
Legal Fees (Est.)
$
Total cash required for closing$236,675

Total Monthly Obligation

$4,752/mo
Mortgage $4,377
Monthly Loss $3,600
Principal$1,152
Interest$3,225
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.5%26
10-Year IRR
9.3%
Returns Index
14.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$40,404/yr
NOI
$31,864/yr
Net Cash Flow
-$1,721/mo
Cash Margin
-51.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
19.0/ 100

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

Comparables

Properties near 4360 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.