776 Silversmith Street, London North

$499,000
776 Silversmith Street

$499,000

Price Change
18d
Att/Row/Townhouse2-Storey

776 Silversmith Street, London North

Total Monthly Obligation $2,688

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
18d
Score
23
Yield
6.2%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13862526
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-22.97 × 105.94 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,604 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-North M
Title-Residential Freehold

No agent assigned

Welcome to 776 Silversmith Street, a spacious 3-bedroom, 3-bathroom freehold townhouse with NO CONDO FEES in desirable Northwest London. This move-in-ready home features a functional layout, brand-new living room flooring, carpet-free main living areas and bedrooms, and a finished lower level with full bathroom-ideal for a recreation room, home office, gym, or guest space. The kitchen offers stainless steel appliances, while the newer oversized rear deck is perfect for relaxing or entertaining. Enjoy an attached garage with interior access and two additional driveway parking spaces.New furnace( May 2026) and New hot water tank(2026). Fantastic location close to Costco, T&T, LCBO, grocery stores, restaurants, shopping, public transit, Western University, and University Hospital. A park and walking trails are also nearby. Perfect for families, first-time buyers, investors, professionals, or students. Don't miss this excellent opportunity!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,688/mo
Mortgage $2,013
Monthly Loss $2,158
Principal$530
Interest$1,483
Property Tax$300
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.4%53
10-Year IRR
12.5%
Returns Index
27.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$30,840/yr
NOI
$19,652/yr
Net Cash Flow
-$375/mo
Cash Margin
-14.6%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
31.3/ 100

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

Comparables

Properties near 776 Silversmith Street

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.