1890 Kilgorman Way, London South

$2,665,000
1890 Kilgorman Way

$2,665,000

New
23d
Detached2-Storey

1890 Kilgorman Way, London South

Total Monthly Obligation $11,125

HausQ Valuation Report
Beds
5
Baths
5
Park
6
Sqft
3500-5000
DOM
23d
Score
13
Yield
1.6%
Cash on Cash
-14.4%
Cap Rate
1.5%
5Y IRR
4.4%
10Y IRR
6.0%
Property Type-Detached
MLS® Number-X13842542
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-102 × 268 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-10 - Attached
Basement-Unfinished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SELECT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-90+ days
Neighbourhood-South B
Title-Residential Freehold

No agent assigned

Located on an oversized estate lot in a private country alcove. Design your own custom home or choose from one of our designs. Built with high quality European windows and doors and an ample budget for custom cabinetry. This is a dream lot ready for your forever home. Price includes current build listed and lot.

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

Closing Costs

Mortgage Amount
$2,132,000
Land Transfer Taxes$53,100
Legal Fees (Est.)
$
Total cash required for closing$587,600

Total Monthly Obligation

$11,125/mo
Mortgage $10,750
Monthly Loss $8,296
Principal$2,829
Interest$7,921
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.6%0
5-Year IRR
2.5%5
10-Year IRR
4.8%
Returns Index
4.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$42,600/yr
NOI
$33,840/yr
Net Cash Flow
-$7,930/mo
Cash Margin
-223.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.262
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
11.9/ 100

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

Comparables

Properties near 1890 Kilgorman Way

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.