2622 HEARDCREEK Trail, London North

$819,900
2622 HEARDCREEK Trail

$819,900

New
4d
Detached2-Storey

2622 HEARDCREEK Trail, London North

Total Monthly Obligation $3,682

Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
4d
Score
20
Yield
4.4%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-X14095854
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-40 × 116 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND PREMIER BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-6 MONTHS
Neighbourhood-North S
Title-Residential Freehold

No agent assigned

The price has been adjusted of the HST rebate. TO BE BUILT: Hazzard Homes presents The Campbell, featuring 2156 sq ft of expertly designed, premium living space in desirable Foxfield. Enter through the double front doors into the spacious foyer through to the bright open concept main floor featuring Hardwood flooring throughout the main level; staircase with black metal spindles; generous mudroom, kitchen with custom cabinetry, quartz/granite countertops, island with breakfast bar, and butlers pantry with cabinetry, quartz/granite counters and bar sink; expansive bright great room and dining area with large 7; tall windows and patio slider. The upper level boasts 4 generous bedrooms and three full bathrooms, including two bedrooms sharing a "jack and Jill" bathroom, primary suite with 5- piece ensuite (tiled shower with glass enclosure, stand alone tub, quartz countertops, double sinks) and walk in closet; and bonus second primary suite with its own ensuite. Convenient upper level laundry room. Other standard features include: Hardwood flooring throughout main level, 9' ceilings on main level, poplar railing with black metal spindles, under-mount sinks, 10 pot lights and $1500 lighting allowance, rough-ins for security system, rough-in bathroom in basement, A/C, paver stone driveway and path to front door and more! Other lots and plans to choose from. Photos are from previous model and may show upgraded items.

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

Closing Costs

Mortgage Amount
$655,920
Land Transfer Taxes$12,873
Legal Fees (Est.)
$
Total cash required for closing$178,353

Total Monthly Obligation

$3,682/mo
Mortgage $3,307
Monthly Loss $2,812
Principal$870
Interest$2,437
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$35,772/yr
NOI
$27,695/yr
Net Cash Flow
-$999/mo
Cash Margin
-33.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.5/ 100

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

Comparables

Properties near 2622 HEARDCREEK Trail

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.