6803 Heathwoods Avenue, London South

$787,500
6803 Heathwoods Avenue

$787,500

New
23d
DetachedBungalow

6803 Heathwoods Avenue, London South

Total Monthly Obligation $3,552

Beds
2
Baths
2
Park
2
Sqft
1500-2000
DOM
23d
Score
19
Yield
4.2%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13842766
Beds-2
Bathrooms-2
Size-1500-2000 sqft
Lot Size-40.03 × 132.12 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-4 MONTHS
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

CURRENTLY BEING BUILT IN FABULOUS HEATHWOODS PHASE 4 - in LOVELY LAMBETH! Exceptional Price! Ideal One Floor -Known as the "MODIFIED INGLEWOOD- Elevation B"- 1567 sq ft of Quality Finishes inside and out! 12 FT Ceiling in Foyer- Open Concept -VAULTED CEILINGS ON MAIN FLOOR- Spacious Great Room with Patio Doors to a Covered Patio Area- Ideal for summertime BBQ's & Entertaining! Choice of Granite or Quartz Countertops- Customized Kitchen with Premium Cabinetry- Hardwood Floors throughout Main Level-" Great SOUTH Location!!- Close to Several Popular Amenities! Easy Access to the 401 & 402! Experience the Difference and Quality Built by: WILLOW BRIDGE HOMES - *** PLS.NOTE: PRICE REFLECTS HST REBATE

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

Closing Costs

Mortgage Amount
$630,000
Land Transfer Taxes$12,225
Legal Fees (Est.)
$
Total cash required for closing$171,225

Total Monthly Obligation

$3,552/mo
Mortgage $3,177
Monthly Loss $2,716
Principal$836
Interest$2,341
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.4%31
10-Year IRR
10.0%
Returns Index
16.9/ 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
$32,700/yr
NOI
$24,930/yr
Net Cash Flow
-$1,099/mo
Cash Margin
-40.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.6/ 100

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

Comparables

Properties near 6803 Heathwoods Avenue

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.