1241 Beaverbrook Avenue 45, London North

$499,900
1241 Beaverbrook Avenue 45

$499,900

New
15d
Condo TownhouseBungalow

1241 Beaverbrook Avenue 45, London North

Total Monthly Obligation $3,154

Bed+Den
3+1
Baths
3
Park
2
Sqft
1200-1399
DOM
15d
Score
18
Yield
5.8%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Condo Townhouse
MLS® Number-X13876556
Bed+Den-3+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Condo Townhouse
Age-16-30
Taxes-$4,292 (2025)
Maintenance-$580/mo
Locker-None
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS LIFESTYLES
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-30-60 DAYS
Neighbourhood-North N
Title-Residential Condo & Other

No agent assigned

Convenience, comfort, and privacy - all in one great location! This fabulous one floor 2+1 bedroom condo offers a double attached garage and a quiet setting tucked away at the back of the complex. Enjoy being just minutes from shopping, UWO, and downtown and coming home to a peaceful and private setting. The open-concept floor plan features vaulted ceilings, ceramic flooring in the foyer, kitchen, dining area and bathrooms, main floor laundry, and a gas fireplace. The generous primary bedroom includes a 3-piece ensuite, while the finished lower level family room provides additional living space, bedroom and bathroom for guests. This condo offers the space and comfort to suit any lifestyle.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$3,154/mo
Mortgage $2,016
Monthly Loss $2,623
Principal$531
Interest$1,486
Property Tax$358
Condo Fees$580
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.3%20
10-Year IRR
8.7%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$29,100/yr
NOI
$12,538/yr
Net Cash Flow
-$972/mo
Cash Margin
-40.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
24.8/ 100

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

Comparables

Properties near 1241 Beaverbrook Avenue 45

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.