455 Hyde Park Road 15, London North

$549,900
455 Hyde Park Road 15

$549,900

New
15d
Condo TownhouseBungalow

455 Hyde Park Road 15, London North

Total Monthly Obligation $3,291

Bed+Den
3+1
Baths
3
Park
2
Sqft
1200-1399
DOM
15d
Score
18
Yield
5.6%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Townhouse
MLS® Number-X13877152
Bed+Den-3+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Condo Townhouse
Taxes-$4,660 (2025)
Maintenance-$485/mo
Locker-None
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP CHAPMAN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-FLEXIBLE
Neighbourhood-North P
Title-Residential Condo & Other

No agent assigned

Welcome to desirable Hazelden Grove, one of West London's most sought-after condominium communities, offering affordable, carefree one-floor living in an exceptional location. Surrounded by an abundance of amenities, this home is within walking distance to shopping, parks, walking trails, and beautiful natural spaces including Springbank Park, Sifton Bog and Thames Valley Golf Course. Step inside to a bright and spacious main level with vaulted ceilings, a cozy gas fireplace and access to your own private sundeck-perfect for relaxing or entertaining. The open-concept kitchen is both stylish and functional, complete with built-in appliances, tiled backsplash and convenient valance lighting. The main floor also offers a spacious primary bedroom with a walk-in closet and a well-appointed ensuite bathroom. There is also the added convenience of main floor laundry. The sun-filled lower level is an exceptional bonus, offering a full walk-out to the outdoors, a second gas fireplace, guest bedroom, guest bathroom and plenty of storage space. Whether hosting family and friends, accommodating overnight guests, or simply enjoying additional living space, this level provides outstanding flexibility. Enjoy the ease of condominium living without compromising on space, comfort or location. With a bright, inviting layout, fantastic amenities nearby and a peaceful community setting, Hazelden Grove is a wonderful place to call home.

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$3,291/mo
Mortgage $2,218
Monthly Loss $2,708
Principal$584
Interest$1,634
Property Tax$388
Condo Fees$485
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.8%22
10-Year IRR
9.1%
Returns Index
12.3/ 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
$30,576/yr
NOI
$14,638/yr
Net Cash Flow
-$998/mo
Cash Margin
-39.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.2/ 100

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

Comparables

Properties near 455 Hyde Park Road 15

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.