1094 Thornley Street, London South

$1,399,900
1094 Thornley Street

$1,399,900

Price Change
25d
Detached2-Storey

1094 Thornley Street, London South

Total Monthly Obligation $6,772

Beds
4
Baths
4
Park
5
Sqft
2500-3000
DOM
25d
Score
14
Yield
2.9%
Cash on Cash
-11.9%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Detached
MLS® Number-X13836042
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-45.02 × 203.94 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$9,002 (2025)
Parking-8 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP PREFERRED REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Family Room, Rec Room
Pool-Inground, Outdoor
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Unknown
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-South L
Title-Residential Freehold

No agent assigned

4,100 Sq Ft Fully Finished Original Owners Built This Custom 2 Story with a Muskoka 600 Sq Ft Addition in 2010 with an Entertainment Room and Dry Bar and with folding accordion Style Glass Doors for those entertaining days out back, just under 1 acre of property with a Beautiful Heated Pool, 2 Cabanas, Sundance Hot Tub, 25 x 19.3 Custom Shop @ back of the property, is heated + hydro and extra storage space in attic. Outdoor long granite island stand up bar. Enjoy the custom high-end kitchen with dacor built-in appliances, gas top stove, 8.5 ft island and engineered hardwood floors throughout main level. Kitchen overlooks spacious eating/dining area + gorgeous family room with rectangular gas fireplace. Main floor den. Mud room off 3 car garage with additional 5 cars on the driveway. Upper level totally renovated primary with custom ensuite shower with steam and heated floors, remote control shower, walk-in closet custom organizer with laundry behind, with hardwood floors throughout upper. 3+1 bedrooms, additional oversized 4-piece bath with heated floor + 2 vanities.Lower level is stunning with bedroom, gym with corner sauna, entertainment room, and music/theatre room in 2010 addition.Shingles replaced 2019, note 2 furnaces, 3 air conditioners, quiet street location, hot water heater owned.No sign on lawn.

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

Closing Costs

Mortgage Amount
$1,119,920
Land Transfer Taxes$24,473
Legal Fees (Est.)
$
Total cash required for closing$305,953

Total Monthly Obligation

$6,772/mo
Mortgage $5,647
Monthly Loss $5,286
Principal$1,486
Interest$4,161
Property Tax$750
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.0%0
5-Year IRR
3.9%8
10-Year IRR
5.9%
Returns Index
5.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$40,200/yr
NOI
$22,678/yr
Net Cash Flow
-$3,757/mo
Cash Margin
-112.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.333
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.4/ 100

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

Comparables

Properties near 1094 Thornley 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.