460 Callaway Road 103, London North

$639,900
460 Callaway Road 103

$639,900

New
2d
Condo Apartment1 Storey/Apt

460 Callaway Road 103, London North

Total Monthly Obligation $3,867

Beds
2
Baths
2
Park
2
Sqft
1400-1599
DOM
2d
Score
17
Yield
5.5%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-X14102118
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 21, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-0-5
Taxes-$5,008.62 (2026)
Maintenance-$668.81/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP. DEAN SOUFAN INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Brick
Possession-FLEXIBLE
Neighbourhood-North R
Title-Residential Condo & Other

No agent assigned

Well, hello there! I'm Unit 103 at NorthLink I, and I have a feeling you're going to love it here. With 1,570 sq. ft. of thoughtfully designed living space, I offer 2 bedrooms, a versatile den, 2 full bathrooms with heated floors, and convenient in suite laundry. One of my favourite perks? I'm on the ground level, making coming and going a breeze. No waiting for elevators or climbing flights of stairs, just easy, convenient living! My open concept kitchen, dining, and living areas create a welcoming space to gather with family and friends, enjoy cozy evenings, and make lasting memories. But if you ask me, my real showstopper is outside! Step onto my spacious 450 sq. ft. west facing terrace and enjoy spectacular sunsets overlooking a peaceful forest, with Sunningdale Golf & Country Club nestled just beyond the trees. Nature is part of everyday life here, and deer and other wildlife are frequent visitors. Imagine sipping your morning coffee, enjoying an evening with a glass of your favourite drink, or simply soaking up the view. Pretty special, isn't it? Life here comes with wonderful extras, including a fitness centre, games room, golf simulator, outdoor pickleball court, and guest suite for overnight visitors. I also come with 2 owned underground parking spaces, keeping your vehicles sheltered through Canadian winters. With Masonville Mall, restaurants, shopping, University Hospital, and Western University just minutes away, you're never far from what you need. My monthly condo fee is $668.81 and includes heating, water, central air conditioning, building insurance, and common elements. If you're dreaming of a home where modern comfort meets peaceful natural surroundings, come say hello. I might just be the place where your next chapter begins!

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,867/mo
Mortgage $2,581
Monthly Loss $3,188
Principal$679
Interest$1,902
Property Tax$417
Condo Fees$669
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.4%20
10-Year IRR
8.7%
Returns Index
11.2/ 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
$35,100/yr
NOI
$16,156/yr
Net Cash Flow
-$1,235/mo
Cash Margin
-42.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.1/ 100

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

Comparables

Properties near 460 Callaway Road 103

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.