700 Osgoode Drive 196, London South

$415,000
700 Osgoode Drive 196

$415,000

New
17d
Condo Townhouse2-Storey

700 Osgoode Drive 196, London South

Total Monthly Obligation $2,557

Beds
4
Baths
2
Park
1
Sqft
1400-1599
DOM
17d
Score
23
Yield
7.1%
Cash on Cash
0.8%
Cap Rate
4.8%
5Y IRR
16.2%
10Y IRR
15.1%
Property Type-Condo Townhouse
MLS® Number-X13881654
Beds-4
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,196 (2025)
Maintenance-$500/mo
Locker-None
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-SIAWA REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-30-60 days
Neighbourhood-South Y
Title-Residential Condo & Other

No agent assigned

This spacious South End condo combines exceptional size, modern comfort, and total privacy. The main level features a bright, sun-filled living room with tranquil yard views, a well-equipped kitchen with ample cabinet space, a formal dining area, and direct garage entry.Upstairs boasts 4 oversized bedrooms with generous closets, including a primary suite with a 2-piece ensuite, plus a modernized 4-piece bath. The versatile partially finished lower level offers a cozy rec room, laundry, and abundant storage. Enjoy your private, fully enclosed backyard-a rare find perfect for summer BBQs. Mechanical upgrades include an owned tankless hot water heater, furnace, and central air. Steps to shopping, parks, top schools, hospitals, and major highways!

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

Closing Costs

Mortgage Amount
$332,000
Land Transfer Taxes$4,775
Legal Fees (Est.)
$
Total cash required for closing$89,275

Total Monthly Obligation

$2,557/mo
Mortgage $1,674
Monthly Loss $2,116
Principal$441
Interest$1,233
Property Tax$183
Condo Fees$500
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.7%2
5-Year IRR
12.1%51
10-Year IRR
12.4%
Returns Index
26.3/ 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
$29,400/yr
NOI
$15,864/yr
Net Cash Flow
-$352/mo
Cash Margin
-14.4%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
32.1/ 100

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

Comparables

Properties near 700 Osgoode Drive 196

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.