1630 Hillside Drive, London North

$1,289,000
1630 Hillside Drive

$1,289,000

New
8d
DetachedBungalow

1630 Hillside Drive, London North

Total Monthly Obligation $6,306

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
8d
Score
14
Yield
3.0%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.7%
Property Type-Detached
MLS® Number-X14080242
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-80.2 × 164.21 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$8,784 (2025)
Parking-6 - Attached
Basement-Finished, Crawl Space
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-North A
Title-Residential Freehold

No agent assigned

This beautiful sprawling ranch in Masonville area, is located on a quiet tree-lined street and offers incredible renovations and a private backyard oasis. The main floor features 2,163 sq. ft. of living space. The formal living room features vaulted ceilings, a gas fireplace with stone surround, and beautifully wood beams. The chef's kitchen features a large island with seating, granite countertops, tiled backsplash, stunning light fixtures, premium stainless steel appliances, and large picture window offering views of the gorgeous backyard. Generous sized dining room is complete with a built-in bar/coffee station, wine fridge and garden doors to the new wrap-around deck and salt-water pool. A cozy family-room completes the main living space. The main floor also includes a convenient mudroom off the garage, a 4pc bathroom with custom floating concrete countertops and sink, a separate custom laundry room, and three spacious bedrooms. The private primary suite features direct access to its own deck with hot tub, two walk-in closets, and a spa-like ensuite with double sinks and a spacious steam shower. The fully finished lower level adds another 1,489 sq. ft. of living space, including a family room, additional bedroom with egress window, three-piece bathroom, gym area and plenty of storage. The backyard is just as impressive, featuring an in-ground pool, beautifully maintained landscaping, a pool house with bar seating, and hot tub, making it the perfect place to relax and enjoy throughout the year. With so much to offer inside and out, this home is must-see!

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

Closing Costs

Mortgage Amount
$1,031,200
Land Transfer Taxes$22,255
Legal Fees (Est.)
$
Total cash required for closing$281,555

Total Monthly Obligation

$6,306/mo
Mortgage $5,199
Monthly Loss $4,938
Principal$1,368
Interest$3,831
Property Tax$732
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.1%9
10-Year IRR
6.1%
Returns Index
5.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$38,856/yr
NOI
$21,686/yr
Net Cash Flow
-$3,392/mo
Cash Margin
-104.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
14.9/ 100

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

Comparables

Properties near 1630 Hillside Drive

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.