6849 Heathwoods Avenue, London South

$998,500
6849 Heathwoods Avenue

$998,500

New
21d
DetachedBungalow

6849 Heathwoods Avenue, London South

Total Monthly Obligation $4,403

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
16
Yield
3.3%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X13853140
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-45.01 × 120.71 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Parking-4 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TO BE BUILT
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

TO BE BUILT in FABULOUS HEATHWOODS PHASE 4 - Located in LOVELY LAMBETH! WONDERFUL ONE Floor Design known as the (modified WOODHAVEN) - Featuring 1724 Sq Ft on Main Floor + 17 Sq Ft (open to below) PLUS an ADDITIONAL 844 Sq Ft Finished in the Lower Level - Quality Finishes Throughout! Separate Open Concept Dining Room - 2nd Bedroom can also be a DEN - Spacious Great Room with Cozy Gas Fireplace - Choice of Granite or Quartz Countertops - Customized Kitchen with Premium Cabinetry - Hardwood Floors throughout Main Level - Great SOUTH Location!! - Close to Several Popular Amenities! Easy Access to the 401 & 402! Experience the Difference and Quality Built by: WILLOW BRIDGE HOMES ** PLS NOTE - PRICE REFLECTS HST REBATE.

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

Closing Costs

Mortgage Amount
$798,800
Land Transfer Taxes$16,445
Legal Fees (Est.)
$
Total cash required for closing$217,645

Total Monthly Obligation

$4,403/mo
Mortgage $4,028
Monthly Loss $3,343
Principal$1,060
Interest$2,968
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.3/ 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
$32,700/yr
NOI
$24,930/yr
Net Cash Flow
-$1,950/mo
Cash Margin
-71.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.3/ 100

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

Comparables

Properties near 6849 Heathwoods 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.