4167 Lot 70 Fallingbrook Road, London South

$898,500
4167 Lot 70 Fallingbrook Road

$898,500

New
21d
DetachedBungalow

4167 Lot 70 Fallingbrook Road, London South

Total Monthly Obligation $3,999

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1500-2000
DOM
21d
Score
17
Yield
3.6%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X13853146
Beds-2
Bathrooms-2
Size-1500-2000 sqft
Lot Size-49.21 × 124.67 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
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 - FABULOUS HEATHWOODS PHASE 4 - Located in LOVELY LAMBETH!-Excellent ONE Floor Home (known as the WESTHAVEN)1603 Sq Ft of Quality finishes throughout. **Please Note** - 2 Options for the Main level layout as seen on floor plan are available - Option A & Option B ( BOTH SAME price )Choice of Granite or Quartz Countertops- Customized Kitchen with Premium Cabinetry Hardwood Floors throughout Main Level-Lower Level Unfinished- attached on the floor plan is showing "an Optional 1142 Sq ft layout" 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
$718,800
Land Transfer Taxes$14,445
Legal Fees (Est.)
$
Total cash required for closing$195,645

Total Monthly Obligation

$3,999/mo
Mortgage $3,624
Monthly Loss $3,046
Principal$954
Interest$2,671
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
7.9%23
10-Year IRR
8.9%
Returns Index
12.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
-$1,547/mo
Cash Margin
-56.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.0/ 100

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

Comparables

Properties near 4167 Lot 70 Fallingbrook 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.