801 Osgoode Drive 62, London South

$424,988
801 Osgoode Drive 62

$424,988

New
8d
Condo Townhouse2-Storey

801 Osgoode Drive 62, London South

Total Monthly Obligation $2,514

HausQ Valuation Report
Bed+Den
4+1
Baths
2
Park
2
Sqft
1200-1399
DOM
8d
Score
24
Yield
7.0%
Cash on Cash
1.9%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.8%
Property Type-Condo Townhouse
MLS® Number-X14084250
Bed+Den-4+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$1,911.09 (2025)
Maintenance-$440/mo
Locker-None
Parking-2 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX METROPOLIS REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Possession-TBD
Neighbourhood-South Y
Title-Residential Condo & Other

No agent assigned

NEW main floor windows, NEW front door, NEW roofing and NEW car posts; NEW and fully RENOVATED shower in the basemant. This well-maintained home features a bright open layout with a huge patio door that fills the space with natural light, the one-of-a-kind renovated kitchen offers plenty of cabinet space and comes complete with stainless steel appliances. The full bathroom has been beautifully updated, and the finished basement is perfect for a rec room, home office, or gym. Enjoy year-round comfort with A/C, a covered carport, and a spa-like rain shower. Located just minutes from great schools, Westminster Ponds, White Oaks Mall, restaurants, grocery stores, LHSC Hospital, and easy highway access. A fantastic opportunity you won't want to miss-book your showing today!

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

Closing Costs

Mortgage Amount
$339,990
Land Transfer Taxes$4,975
Legal Fees (Est.)
$
Total cash required for closing$91,473

Total Monthly Obligation

$2,514/mo
Mortgage $1,714
Monthly Loss $2,062
Principal$451
Interest$1,263
Property Tax$159
Condo Fees$440
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.6%3
5-Year IRR
13.0%57
10-Year IRR
13.1%
Returns Index
29.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$29,892/yr
NOI
$17,312/yr
Net Cash Flow
-$272/mo
Cash Margin
-10.9%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
33.3/ 100

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

Comparables

Properties near 801 Osgoode Drive 62

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.