240 Villagewalk Boulevard 1303, London North

$484,900
240 Villagewalk Boulevard 1303

$484,900

New
22d
Condo Apartment1 Storey/Apt

240 Villagewalk Boulevard 1303, London North

Total Monthly Obligation $2,860

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
900-999
DOM
22d
Score
20
Yield
5.9%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-X13847078
Beds-1
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 1, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-11-15
Taxes-$3,436.95 (2025)
Maintenance-$417.33/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-THE REALTY FIRM INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Concrete
Foundation-Concrete
Possession-Contact Listing Agent for possession timing
Neighbourhood-North R
Title-Residential Condo & Other

No agent assigned

Penthouse-Level one bedroom plus den and bonus room. Featuring one two-car tandem in-garage parking space conveniently located by the garage entry into the building plus a large oversized storage locker. Elevate your lifestyle with unobstructed sweeping south facing views, 9 foot ceilings, stunning finishes such as granite countertops, stone fireplace, hardwood flooring through-out, heated ceramic tiles in the thoughtfully placed bathroom, built in Leviton surround sound, large kitchen island and Resort Style amenities including a golf simulator, billiard room, saltwater pool and more. Perfect for entertaining. All this with low condo fees. Simply move in, relax and enjoy!

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

Closing Costs

Mortgage Amount
$387,920
Land Transfer Taxes$6,173
Legal Fees (Est.)
$
Total cash required for closing$104,653

Total Monthly Obligation

$2,860/mo
Mortgage $1,956
Monthly Loss $2,345
Principal$515
Interest$1,441
Property Tax$286
Condo Fees$417
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.3%30
10-Year IRR
10.1%
Returns Index
16.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$28,524/yr
NOI
$14,827/yr
Net Cash Flow
-$720/mo
Cash Margin
-30.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
27.7/ 100

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

Comparables

Properties near 240 Villagewalk Boulevard 1303

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.