122 Sunnyside Drive, London North

$1,199,000
122 Sunnyside Drive

$1,199,000

New
9d
Detached2-Storey

122 Sunnyside Drive, London North

Total Monthly Obligation $5,888

Beds
5
Baths
4
Park
2
Sqft
3000-3500
DOM
9d
Score
17
Yield
4.5%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X14031838
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-65.75 × 148.91 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$8,114 (2025)
Parking-4 - Attached
Basement-Apartment, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEXIBLE
Neighbourhood-North G
Title-Residential Freehold

No agent assigned

Welcome to this impressive Harasym-built home, ideally situated within walking distance of Masonville Shopping Centre, shopping, restaurants, and everyday amenities, and just minutes from Western University and University Hospital. Located in a highly desirable school district, with access to Stoneybrook Public School, A.B.Lucas Secondary School, and Mother Teresa Catholic Secondary School (school boundaries and eligibility to be verified). Offering over 4,000 sq. ft. of quality living space, this beautifully maintained home features 4+1 bedrooms, 3.5 bathrooms, and spacious, sun-filled principal rooms designed for comfortable family living and elegant entertaining. The updated kitchen showcases granite countertops and a generous island, while hardwood flooring adds warmth and sophistication to the family and dining rooms. Step outside to discover your own private backyard paradise! The beautifully landscaped grounds feature mature trees, lush gardens, inviting walkways, a swimming pool, and a hot tub-creating the perfect setting for summer gatherings, family enjoyment, and peaceful relaxation. The finished basement adds even more versatility, complete with a sauna for your own personal retreat. Additional updates include shingles (2015) and furnace (2016). From the attractive exterior landscaping to the thoughtfully appointed interior, this home offers an exceptional combination of space, comfort, privacy, and convenience in one of London's most sought-after neighbourhoods. A rare opportunity to enjoy a private, tree-lined backyard and outstanding family living in the heart of Masonville. Move in and enjoy all this wonderful home has to offer!

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,888/mo
Mortgage $4,836
Monthly Loss $4,615
Principal$1,273
Interest$3,564
Property Tax$676
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$54,000/yr
NOI
$35,986/yr
Net Cash Flow
-$1,838/mo
Cash Margin
-40.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.9/ 100

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

Comparables

Properties near 122 Sunnyside Drive

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.