600 Sarnia Road 11, London North

$479,000
600 Sarnia Road 11

$479,000

New
16d
Condo Townhouse2-Storey

600 Sarnia Road 11, London North

Total Monthly Obligation $2,788

Bed+Den
5+2
Baths
3
Park
2
Sqft
1200-1399
DOM
16d
Score
22
Yield
6.5%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.4%
Property Type-Condo Townhouse
MLS® Number-X13873526
Bed+Den-5+2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,252 (2026)
Maintenance-$385/mo
Locker-None
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Veneer, Vinyl Siding
Possession-Immediate
Neighbourhood-North I
Title-Residential Condo & Other

No agent assigned

Welcome to 600 Sarnia Road, Unit 11, a spacious and functional home in desirable London North. This property offers 3 bedrooms on the upper level plus 2 additional bedrooms in the finished basement, along with 3 bathrooms, providing plenty of space for families, professionals, or those needing additional work-from-home space. The main floor features a bright and practical layout with a comfortable living room, kitchen and dining area. The finished basement adds valuable additional living space with two bedrooms, making excellent use of the home's layout. Conveniently located near Western University, shopping, restaurants, public transit, parks, and everyday amenities. A versatile home offering space, functionality, and a convenient North London location.

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

Closing Costs

Mortgage Amount
$383,200
Land Transfer Taxes$6,055
Legal Fees (Est.)
$
Total cash required for closing$103,355

Total Monthly Obligation

$2,788/mo
Mortgage $1,932
Monthly Loss $2,280
Principal$508
Interest$1,424
Property Tax$271
Condo Fees$385
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.5%46
10-Year IRR
11.9%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$30,948/yr
NOI
$17,581/yr
Net Cash Flow
-$467/mo
Cash Margin
-18.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
29.7/ 100

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

Comparables

Properties near 600 Sarnia Road 11

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.