417 Hyde Park Road 5, London North

$579,900
417 Hyde Park Road 5

$579,900

New
17d
Condo TownhouseBungalow

417 Hyde Park Road 5, London North

Total Monthly Obligation $3,512

Beds
2
Baths
3
Park
2
Sqft
1200-1399
DOM
17d
Score
17
Yield
5.3%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.0%
Property Type-Condo Townhouse
MLS® Number-X13865298
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Condo Townhouse
Taxes-$4,744 (2025)
Maintenance-$577.07/mo
Locker-None
Parking-3 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-GLEN GORDON REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-North P
Title-Residential Condo & Other

No agent assigned

This is a fabulous opportunity to live in a lovely community of neighbours known as Hazelden Grove. You will love the location as it is situated between great amenities: shopping, library & parks, including Springbank Park, walking trails in the Sifton Bog, Thames Valley Golf Course & fishing in the Thames all within an easy walk, car ride or bike ride. This light filled open concept design could be exactly what you have been looking for. It features Vaulted Ceilings & high end finishes. This being an end unit has a great deal of natural light featuring a large walk-in bay window. Beautiful hardwood floors thru out the main floor. Relax in front of the gas fireplace ...perfect for taking the chill out of a cool spring or fall morning or enjoy cooking in the kitchen with island & breakfast bar. The Maple wood cupboards are complete with crown moldings, valance lighting and beautiful Granite Countertops. There is a lovely terrace door that leads to the private covered deck with composite boards. The primary bedroom has a large walk-in closet with the upgraded ensuite bath including double vanity., Toto fixtures including bidet & jetted shower. Main 4 piece bath has jetted air tub with glass tile surround & Toto toilet. Lower level is bright with egress windows & offset family room, den & 3 piece bath. Large utility for more expansion if desired. There is an on demand water heater & life breath system. Easy access to UWO, hospitals, groceries & downtown. There are several good restaurant's close by --- this is a great place to live --- don't miss it!!

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,512/mo
Mortgage $2,339
Monthly Loss $2,896
Principal$616
Interest$1,724
Property Tax$395
Condo Fees$577
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.6%17
10-Year IRR
8.1%
Returns Index
9.5/ 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
$30,576/yr
NOI
$13,450/yr
Net Cash Flow
-$1,218/mo
Cash Margin
-47.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
22.5/ 100

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

Comparables

Properties near 417 Hyde Park Road 5

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.