1011 Longworth Road, London South

$1,249,000
1011 Longworth Road

$1,249,000

Price Change
98d
Detached2-Storey

1011 Longworth Road, London South

Total Monthly Obligation $5,413

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
98d
Score
16
Yield
3.2%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-X13575400
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-67 × 124 ft
Listed on site-Jul 17, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-SOTHEBY'S INTERNATIONAL REALTY CANADA
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Concrete, Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-South L
Title-Residential Freehold

No agent assigned

Introducing 1101 Longworth Road, a thoughtfully designed and beautifully finished new home by Reis Design + Build, ideally situated in the heart of Westmount-one of London's most established and desirable neighbourhoods. This impressive two-storey residence combines quality craftsmanship, a well-planned layout, and a peaceful, family-friendly setting. Offering four spacious bedrooms, three full bathrooms, and a main-floor powder room, the home provides exceptional flexibility for families of all sizes. The open-concept main level features generous living and dining areas, a functional kitchen with an upgraded appliance package included, and large windows that fill the space with natural light. The exterior showcases a timeless stone and stucco façade with transitional architectural styling, seamlessly blending classic details with modern sophistication. Inside and out, the home reflects Reis Design + Build's commitment to thoughtful design, refined finishes, and lasting quality. Located close to top-rated schools, parks, shopping, and everyday amenities, this exceptional home offers a rare opportunity to enjoy brand-new construction in a mature and highly sought-after neighbourhood. Pricing reflects the new HST Housing Rebate.

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

Closing Costs

Mortgage Amount
$999,200
Land Transfer Taxes$21,455
Legal Fees (Est.)
$
Total cash required for closing$272,755

Total Monthly Obligation

$5,413/mo
Mortgage $5,038
Monthly Loss $4,087
Principal$1,326
Interest$3,712
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$40,080/yr
NOI
$31,572/yr
Net Cash Flow
-$2,407/mo
Cash Margin
-72.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.0/ 100

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

Comparables

Properties near 1011 Longworth Road

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.