122 Barrydale Crescent, London North

$599,900
122 Barrydale Crescent

$599,900

New
22d
Detached2-Storey

122 Barrydale Crescent, London North

Total Monthly Obligation $3,196

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
22d
Score
22
Yield
5.9%
Cash on Cash
0.3%
Cap Rate
4.6%
5Y IRR
15.8%
10Y IRR
14.8%
Property Type-Detached
MLS® Number-X13846792
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-99.55 × 91.7 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,811 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX ADVANTAGE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-North I
Title-Residential Freehold

No agent assigned

Located in desirable North London, this well-maintained home offers exceptional space, light, and long-term pride of ownership. Set on an impressive 99-ft wide lot, the property features a bright two-storey living room highlighted by a single-slope ceiling and skylights, filling the home with natural light throughout the day. A beautiful solid wood staircase anchors the main level, leading to an upper-level balcony overlooking the living room, adding architectural interest and openness. The home offers three generous bedrooms and 2.5 bathrooms, along with a functional eat-in kitchen ideal for everyday living and entertaining. The finished basement provides additional living space and is complete with a wood-burning fireplace, perfect for cozy evenings. Outside, enjoy a large, mature backyard surrounded by established trees, flowers and plants, enhanced by a cedar wood patio (2021) an ideal setting for outdoor relaxation and entertaining. Notable updates include furnace & AC (2018) and windows (2020). Additional highlights include an attached garage, double-wide driveway parking, and a prime location close to all major amenities, including shopping, food/entertainment, banking, healthcare & Costco. Seller is willing to leave all chattels, including snowblower, lawn mower etc.. fully furnished for the right price! Quick access to downtown and 400 series highways. Here's a rare opportunity to be in a great home in a sought-after neighbourhood.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,196/mo
Mortgage $2,420
Monthly Loss $2,559
Principal$637
Interest$1,783
Property Tax$401
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.6%47
10-Year IRR
11.9%
Returns Index
24.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$35,196/yr
NOI
$22,365/yr
Net Cash Flow
-$556/mo
Cash Margin
-19.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
27.0/ 100

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

Comparables

Properties near 122 Barrydale 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.