3100 Regiment Road W, London South

$785,000
3100 Regiment Road W

$785,000

New
23d
DetachedBungalow

3100 Regiment Road W, London South

Total Monthly Obligation $3,541

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
2000-2500
DOM
23d
Score
21
Yield
4.7%
Cash on Cash
-1.1%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-X13849026
Beds-2
Bathrooms-2
Size-2000-2500 sqft
Lot Size-41 × 113 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Detached
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-THE AGENCY REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-To be built
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

Welcome to Talbot Village, one of Southwest London's most desirable master-planned communities. This to-be-built, fully customizable one-floor bungalow by the prestigious Birani Group offers a rare opportunity to design your dream home from the ground up. Spanning 1,555 square feet of main-floor luxury, this open-concept layout features 2 spacious bedrooms, 2 full bathrooms, and seamless engineered hardwood flooring throughout. Because this property is fully customizable, you have the unique freedom to hand-select your finishes, cabinetry, and fixtures. Best of all, the basement can be fully finished by the builder, allowing you to nearly double your living space with an extra recreation room, additional bedrooms, or a home gym. Perfectly positioned, the home is just steps from White Pine Public School and the new Catholic high school opening soon, with rapid access to Highways 401 and 402. Bonus: The HST rebate is included in the price for eligible buyers. Customize your dream home today!

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

Closing Costs

Mortgage Amount
$628,000
Land Transfer Taxes$12,175
Legal Fees (Est.)
$
Total cash required for closing$170,675

Total Monthly Obligation

$3,541/mo
Mortgage $3,166
Monthly Loss $2,708
Principal$833
Interest$2,333
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%24
Cash-on-Cash
-5.6%2
5-Year IRR
11.1%43
10-Year IRR
11.4%
Returns Index
22.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$36,768/yr
NOI
$28,591/yr
Net Cash Flow
-$784/mo
Cash Margin
-25.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
24.8/ 100

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

Comparables

Properties near 3100 Regiment Road W

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.