102 Walnut Street, London North

$649,900
102 Walnut Street

$649,900

New
3d
Detached2-Storey

102 Walnut Street, London North

Total Monthly Obligation $3,424

Beds
4
Baths
2
Park
4
Sqft
1500-2000
DOM
3d
Score
19
Yield
5.2%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-X14100112
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-115.81 × 99.42 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$5,130 (2025)
Parking-4 - None
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX CENTRE CITY REALTY INC
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-South
Exterior-Cedar, Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-North N
Title-Residential Freehold

No agent assigned

Charmingly nestled amongst the trees & beautifully appointed on almost 1/4 acre in the city. One of kind beauty exudes warmth, character, style & craftsmanship throughout. A meandering path flanked by manicured grounds leads to a covered front porch; a gorgeous & private haven to enjoy morning coffees, evening beverages, quiet lounging & boisterous entertaining. Stately foyer showcases pristinely refinished hardwood, continuing through the main level w/ a gathering space large enough for a crowd yet cozy enough for intimate nights in. Gas fireplace is surrounded by custom shelving & TV cabinet, offering generous storage. Spacious dining room will accommodate all your dining dreams, adjacent to bright window seat. Discover a cozy sitting nook, easily utilized for breakfast or bistro. Thoughtfully designed &impeccably crafted custom kitchen w/ warm dovetail cabinetry, quartz countertops, backsplash & luxury cafe appliances. Convenient mudroom landing w/ access to the backyard patio & driveway. Down the hall, a large closet offers plenty of storage space, w/ beautifully updated 3PC bathroom featuring tiled shower, glass enclosure & stacked laundry hook-up tucked neatly behind the door. Head upstairs & find four bedrooms. Custom built-in shelving, original wood doors & hardwood floors are just some of the details to appreciate. Primary features walk-in closet w/ practical storage & terrace door to rooftop retreat over looking the canopy of trees & landscaped grounds. Updated bathroom includes custom vanity, tiled tub/shower surround & warm spa-like finishes. Full basement is dry and accommodates utilities as well as ample storage for your gear & decor. Find a lush and sprawling property to enjoy, with mature trees, fire pit, patio & concrete pad. In a vibrant community near London's core, find your favourite downtown hotspots in minutes. Parks, pathways & the river's edge are just steps away, balancing quaint charm, a rustic setting &urban convenience beautifully.

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,424/mo
Mortgage $2,622
Monthly Loss $2,734
Principal$690
Interest$1,932
Property Tax$428
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.3%
Returns Index
17.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,600/yr
NOI
$20,610/yr
Net Cash Flow
-$904/mo
Cash Margin
-32.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.668
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.3/ 100

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

Comparables

Properties near 102 Walnut Street

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.