54 Brandy Lane Road, London North

$649,999
54 Brandy Lane Road

$649,999

New
25d
DetachedBacksplit 3

54 Brandy Lane Road, London North

Total Monthly Obligation $3,345

Beds
4
Baths
2
Park
4
Sqft
1500-2000
DOM
25d
Score
20
Yield
5.4%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-X13838650
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-40.03 × 98.43 ft
Listed on site-Sep 28, 2026
Style-Backsplit 3
Building Type-Detached
Taxes-$4,174 (2026)
Parking-5 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-WESTON REALTY PARTNERS
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-North I
Title-Residential Freehold

No agent assigned

Bright and spacious 4-bedroom, 2-bathroom detached home in the desirable Medway area of London. Well-maintained throughout, this home features a functional layout with generous living space, abundant natural light, stainless steel appliances, and a large backyard deck ideal for entertaining and outdoor enjoyment. Recent updates include a new furnace and A/C (2025), new sump pump (2026), and basement re-sealing (2026). Conveniently located close to parks, schools, grocery stores, shopping, restaurants, public transit, and major routes, with easy access to Wonderland Road and Hyde Park Road. A great opportunity for families seeking a spacious home in an established London neighbourhood!

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

Closing Costs

Mortgage Amount
$519,999
Land Transfer Taxes$9,475
Legal Fees (Est.)
$
Total cash required for closing$140,975

Total Monthly Obligation

$3,345/mo
Mortgage $2,622
Monthly Loss $2,655
Principal$690
Interest$1,932
Property Tax$348
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.7%40
10-Year IRR
11.1%
Returns Index
21.1/ 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
$34,800/yr
NOI
$22,646/yr
Net Cash Flow
-$735/mo
Cash Margin
-25.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.4/ 100

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

Comparables

Properties near 54 Brandy Lane 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.