4038 AYRSHIRE Avenue, London South

$1,598,500
4038 AYRSHIRE Avenue

$1,598,500

New
23d
Detached2-Storey

4038 AYRSHIRE Avenue, London South

Total Monthly Obligation $6,823

Beds
6
Baths
5
Park
2
Sqft
3000-3500
DOM
23d
Score
15
Yield
3.0%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-X13842772
Beds-6
Bathrooms-5
Size-3000-3500 sqft
Lot Size-53.15 × 124.67 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle, Metal
Foundation-Concrete
Sewer-Sewer
Possession-immediate
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

Attention Distinguish Buyers-MODEL HOME for Sale known as the ( VERONA 11) located in the Prestigious Heathwoods Subdivision in Lovely Lambeth! PREMIUM WALK-OUT Lot backing onto picturesque POND! VERY Private! IMMEDIATE possession available, Exquisite 2 Storey 4 + 2 Bedrooms, 4.5 Baths , Over 4,700 Sq FT ( as per blueprint) of Fabulous Quality Finishes/Upgrades Inside & Out! Chefs Delight Kitchen with Custom Upgraded Cabinetry, High-end appliances , Large Island & Wine bar / Prep area on side wall. Doors from dinette area leading out onto an expansive deck overlooking the serene pond! Fabulous for Outdoor Entertaining and scrumptious BBQ.s! Oak staircase with decorative wrought iron spindles- 9 ft ceiling on Main Floor- Second Floor has 9 ft ceilings aa well as mixed height- Several Accent Walls throughout- Fully Finished WALK-OUT Lower Level with Separate Entrance - 9 ft ceilings - Kitchen, Living room - 2 bedrooms & 3pc bath. Excellent South/West Location close to several popular amenities, easy access to the 401 & 402! Looking to Build? We have Several other Lots & Floor plans to choose from. Experience the difference & Quality with WILLOW BRIDGE HOMES. **PLS NOTE** PRICE REFLECTS HST REBATE.

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

Closing Costs

Mortgage Amount
$1,278,800
Land Transfer Taxes$28,445
Legal Fees (Est.)
$
Total cash required for closing$349,645

Total Monthly Obligation

$6,823/mo
Mortgage $6,448
Monthly Loss $5,126
Principal$1,697
Interest$4,751
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.6%17
10-Year IRR
7.9%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$48,000/yr
NOI
$38,700/yr
Net Cash Flow
-$3,223/mo
Cash Margin
-80.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.0/ 100

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

Comparables

Properties near 4038 AYRSHIRE Avenue

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.