12 Mcmaster Crescent 8, London South

$499,999
12 Mcmaster Crescent 8

$499,999

New
9d
Condo Townhouse3-Storey

12 Mcmaster Crescent 8, London South

Total Monthly Obligation $2,808

Beds
4
Baths
2
Park
3
Sqft
1600-1799
DOM
9d
Score
25
Yield
6.9%
Cash on Cash
2.5%
Cap Rate
5.1%
5Y IRR
17.6%
10Y IRR
16.3%
Property Type-Condo Townhouse
MLS® Number-X14033820
Beds-4
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$2,850 (2025)
Maintenance-$354/mo
Locker-None
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Vinyl Siding
Possession-OTHER
Neighbourhood-South M
Title-Residential Condo & Other

No agent assigned

Welcome to this spacious and beautifully renovated 4-bedroom, 1.5-bathroom home that perfectly balances modern upgrades with total everyday convenience. Situated in a prime location just minutes from the mall, grocery stores, restaurants, and local schools, this property takes care of all the heavy lifting so you can just move in and relax. The main living space sets a fantastic tone for the house, featuring a custom accent wall with a cozy fireplace (2022), stylish new light fixtures (2025), and sleek pot lights (2022) that highlight the fresh flooring (2021). The layout offers plenty of room for everyone, including a ton of additional storage space to keep life organized and clutter-free. Big-ticket mechanical items are completely checked off your list too, thanks to a newer furnace and A/C (2020), an updated electrical panel (2021), a brand-new automatic garage door (2024), and a fully owned hot water tank (2021) that saves you from monthly rental fees. Even the bathrooms got a major glow-up, sporting newer vanities (2021) and a brand-new Jacuzzi bathtub (2025) made for unwinding. It's the perfect blend of premium updates and an unbeatable location, offering an effortless lifestyle from day one. Some of the photos are virtual room staging.

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

Closing Costs

Mortgage Amount
$399,999
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$2,808/mo
Mortgage $2,017
Monthly Loss $2,278
Principal$531
Interest$1,486
Property Tax$238
Condo Fees$354
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.6%4
5-Year IRR
13.7%63
10-Year IRR
13.6%
Returns Index
32.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$34,368/yr
NOI
$21,433/yr
Net Cash Flow
-$231/mo
Cash Margin
-8.1%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
31.6/ 100

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

Comparables

Properties near 12 Mcmaster Crescent 8

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.