Lot 20 Ayrshire Avenue, London South

$694,900
Lot 20 Ayrshire Avenue

$694,900

New
17d
Detached2-Storey

Lot 20 Ayrshire Avenue, London South

Total Monthly Obligation $3,178

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
17d
Score
21
Yield
4.8%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X13865970
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-36.09 × 111.55 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-6 months from offer
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

Welcome to this beautifully designed 3-bedroom, 2.5-bathroom two-storey home offering 1,847 sq. ft. of thoughtfully designed living space. The main floor features a welcoming foyer, convenient powder room, and an open-concept kitchen complete with a large island overlooking the bright and spacious living and dining areas-perfect for everyday living and entertaining. A double-car garage provides ample parking and storage. Upstairs, you'll find three generously sized bedrooms, including a spacious primary suite featuring his-and-hers walk-in closets and a private 4-piece ensuite. A second full bathroom and convenient linen storage complete the upper level, providing plenty of functionality for busy family mornings. TO BE BUILT!!

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

Closing Costs

Mortgage Amount
$555,920
Land Transfer Taxes$10,373
Legal Fees (Est.)
$
Total cash required for closing$150,853

Total Monthly Obligation

$3,178/mo
Mortgage $2,803
Monthly Loss $2,440
Principal$738
Interest$2,065
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.2%44
10-Year IRR
11.5%
Returns Index
23.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,336/yr
NOI
$25,502/yr
Net Cash Flow
-$678/mo
Cash Margin
-24.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.9/ 100

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

Comparables

Properties near Lot 20 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.