240 Villagewalk Boulevard 204, London North

$799,500
240 Villagewalk Boulevard 204

$799,500

New
16d
Condo ApartmentApartment

240 Villagewalk Boulevard 204, London North

Total Monthly Obligation $4,619

Beds
2
Baths
2
Park
2
Sqft
1600-1799
DOM
16d
Score
16
Yield
4.6%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Condo Apartment
MLS® Number-X13875354
Beds-2
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$5,398 (2025)
Maintenance-$744/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-RE/MAX CENTRE CITY REALTY INC
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Concrete
Foundation-Concrete
Possession-60-90
Neighbourhood-North R
Title-Residential Condo & Other

No agent assigned

One of the most desired luxury Condominium Communities in North London. This gorgeous corner unit is located on the second level, uniquely designed with a private covered balcony and an over-sized terrace. A beautiful 3 season extension of your living & entertainment space. The Copenhagen, thoughtfully designed with approx. 1,800 sq. ft of gorgeous living space. This Suite offers two generous bedrooms, two full bathrooms including a 5 piece ensuite, separate den or office space with a wall of sunny windows and built-in book shelves. Floor to ceiling windows compliment your main living area, with a northeast exposure enjoying beautiful sunrise views and stunning sunset skies in the evening. A huge island with stools perfectly set for those who want to keep the cook company. Snuggle in for the winter in front of the fireplace. The corner perfect for an over-stuffed chair your book and a favorite beverage. Additional details: a storage locker, bike locker, and 2 side by side parking spaces. Condo fees include cooling, heating, & water. An impressive selection of amenities include an indoor pool, golf simulator, fitness facilities, theatre room, library, billiard lounge, guest accommodations and an elegant dining area/entertaining area. Perfectly located in North London close to Masonville Mall, a selection of restaurants Western University, London Health Sciences,

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

Closing Costs

Mortgage Amount
$639,600
Land Transfer Taxes$12,465
Legal Fees (Est.)
$
Total cash required for closing$173,865

Total Monthly Obligation

$4,619/mo
Mortgage $3,225
Monthly Loss $3,770
Principal$849
Interest$2,376
Property Tax$450
Condo Fees$744
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.6%13
10-Year IRR
7.3%
Returns Index
7.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$36,888/yr
NOI
$16,473/yr
Net Cash Flow
-$1,852/mo
Cash Margin
-60.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.2/ 100

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

Comparables

Properties near 240 Villagewalk Boulevard 204

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.