102 Timberwalk Trail, Middlesex Centre

$819,900
102 Timberwalk Trail

$819,900

New
8d
Detached2-Storey

102 Timberwalk Trail, Middlesex Centre

Total Monthly Obligation $4,104

Beds
3
Baths
3
Park
4
Sqft
2000-2500
DOM
8d
Score
18
Yield
4.5%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X14081430
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-64.56 × 136 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$5,059 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SELECT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-0-29 Days
Neighbourhood-Ilderton
Title-Residential Freehold

No agent assigned

Welcome to 102 Timberwalk Trail in Ilderton. If a home with a great-sized yard is on your wish list, this one checks a lot of boxes. This 3 bedroom, 2.5 bathroom Marquis home offers just over 2,000 sq. ft. above grade and sits on an impressive 64' x 136' lot. The layout is spacious without having wasted space. The main floor features 9' ceilings, a large dining room and an eat-in kitchen with plenty of cabinetry, a walk-in pantry and a generous island. Just off the kitchen is the family room with a gas fireplace and large windows across the back of the home. There's also main-floor laundry, which is always a bonus. Upstairs, all three bedrooms are a really good size. The primary has a large walk-in closet and 5-piece ensuite with a soaker tub and separate shower. The unfinished basement gives you lots of options for adding more living space when and if you need it. With high ceilings, three large egress windows and a bathroom rough-in already there, you could easily create additional bedrooms, a rec room, home gym or space for extended family. Outside, you have a backyard that gives you room to actually do something with it. Add a pool, build a great entertaining space, let the kids take it over or keep all that green space exactly as it is. And then there's the location. Timberwalk is a great family neighbourhood with the Rail Trail, pond, parks, playgrounds and the Ilderton Arena nearby, plus you're only a short drive to North London.

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

Closing Costs

Mortgage Amount
$655,920
Land Transfer Taxes$12,873
Legal Fees (Est.)
$
Total cash required for closing$178,353

Total Monthly Obligation

$4,104/mo
Mortgage $3,307
Monthly Loss $3,234
Principal$870
Interest$2,437
Property Tax$422
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$37,272/yr
NOI
$23,986/yr
Net Cash Flow
-$1,308/mo
Cash Margin
-42.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.8/ 100

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

Comparables

Properties near 102 Timberwalk Trail

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.