2849 HEARDCREEK Trail, London North

$1,459,900
2849 HEARDCREEK Trail

$1,459,900

New
25d
Detached2-Storey

2849 HEARDCREEK Trail, London North

Total Monthly Obligation $7,036

Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
25d
Score
15
Yield
3.4%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-X13858796
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-54.34 × 116.68 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$9,270 (2025)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP PREFERRED REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Fibreglass Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-90 DAYS
Neighbourhood-North S
Title-Residential Freehold

No agent assigned

Enjoy this custom 4217 fully finished sq/ft home. Premium corner lot with private views of forest, playground, & ravine. 20 foot arch stone front entrance. Enter this entertainment open-style design with custom G&S European cabinetry with custom range hood, backsplash, Quartz counters and island with built-in Happy Days bench, all built-in appliances included with gas-top stove. Kitchen overlooks family room with coffered ceiling, home theatre sound, rectangular gas fireplace and engineered floors. Formal dining area with private window views. Main floor den, nice mudroom area at garage entry with large walk-in closet. Open riser custom California staircase, 3inches thick. Timeless master bedroom with walk-in closet and 5-piece ensuite with rain head shower + soaker tub. Kids room are a nice size with shared Jack & Jill bathroom. Upper 2nd level laundry is convenient. Lower level with rec-room, for your ready to install home theatre all wired in, games room, huge windows, bedroom, 3-piece bathroom, & cold room, plus 200 amp service. Enjoy the covered vaulted ceiling on 2 tier deck with private views of forest & ravine. Rough-in hot tub wire. Fully fenced in backyard ready for your own future lounge pool. Stamped concrete driveway with exposed aggregate with walkways on both sides of home. Garage is 26 x 22 (9ft door and 5ft roll up side door). California shutters throughout home, speakers throughout home. Exclude - controls for home entertainment system.

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

Closing Costs

Mortgage Amount
$1,167,920
Land Transfer Taxes$25,673
Legal Fees (Est.)
$
Total cash required for closing$319,153

Total Monthly Obligation

$7,036/mo
Mortgage $5,889
Monthly Loss $5,487
Principal$1,550
Interest$4,339
Property Tax$773
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.5%13
10-Year IRR
7.1%
Returns Index
7.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$49,200/yr
NOI
$30,510/yr
Net Cash Flow
-$3,346/mo
Cash Margin
-81.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
14.5/ 100

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

Comparables

Properties near 2849 HEARDCREEK Trail

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.