1366 Kains Woods Terrace, London South

$929,900
1366 Kains Woods Terrace

$929,900

New
17d
Detached2-Storey

1366 Kains Woods Terrace, London South

Total Monthly Obligation $4,791

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
17d
Score
17
Yield
4.4%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X13866156
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-35.98 × 129.04 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,980 (2025)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-South A
Title-Residential Freehold

No agent assigned

Welcome to 1366 Kains Woods Terrace-a former model home tucked on a quiet cul-de-sac in coveted Hunt Club West/Riverbend. A soaring 2-storey foyer opens to elegant living and dining rooms with hardwood and crown moulding. The chef's kitchen features granite counters, an island and generous cabinetry, flowing to the family room with fireplace for effortless everyday living. Up the angled staircase are 4 bedrooms, including a serene primary suite with a beautifully updated 5-piece ensuite and walk-in closet. Outside, your pie-shaped backyard is summer-ready with a salt-water pool, and a large concrete patio-perfect for gatherings. Minutes to Kains Woods ESA trails along the Thames River and the shops, dining and events of West 5, this is an executive home that blends nature, convenience and privacy on one of the area's most sought-after courts.

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

Closing Costs

Mortgage Amount
$743,920
Land Transfer Taxes$15,073
Legal Fees (Est.)
$
Total cash required for closing$202,553

Total Monthly Obligation

$4,791/mo
Mortgage $3,751
Monthly Loss $3,804
Principal$987
Interest$2,764
Property Tax$665
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.8/ 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
$41,148/yr
NOI
$24,553/yr
Net Cash Flow
-$1,705/mo
Cash Margin
-49.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.4/ 100

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

Comparables

Properties near 1366 Kains Woods Terrace

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.