977 LONGWORTH Road, London South

$1,515,000
977 LONGWORTH Road

$1,515,000

New
8d
Detached2-Storey

977 LONGWORTH Road, London South

Total Monthly Obligation $7,160

Beds
5
Baths
5
Park
2
Sqft
3000-3500
DOM
8d
Score
15
Yield
3.3%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-X14084624
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-64.37 × 120.42 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,087 (2026)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SHRINE REALTY BROKERAGE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stucco (Plaster), Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-South L
Title-Residential Freehold

No agent assigned

Experience exceptional executive living in this stunning 4+1 bedroom, 4.5 bathroom residence offering approximately 5,000 sq. ft. of beautifully designed living space, distinguished by a striking stone and stucco exterior, soaring 10-ft main-floor ceilings, and premium finishes throughout. The main floor features an elegant office/den with vaulted ceiling, a formal dining room with coffered ceiling, and an expansive great room showcasing a striking feature wall and linear fireplace. The gourmet kitchen is designed to impress with Group 5 marble countertops, a huge centre island, built-in appliances, a gas stove, an oversized refrigerator, a wine cooler, soft-close cabinetry, and a butler's pantry with wet bar. The spacious eating area opens through garden doors to a covered deck, patio, and beautifully treed backyard, creating an ideal setting for entertaining. California blinds and oversized windows enhance the home's refined interior.The luxurious primary suite offers a tray ceiling, a spa-inspired ensuite with a zero-entry shower and freestanding tub, and a dedicated dressing room featuring a custom island. Three additional upper-level bedrooms feature cathedral ceilings, complemented by a Jack-and-Jill ensuite and a private ensuite. The finished lower level boasts impressive ceiling height, a stylish bar, an expansive recreation room with 5.1 surround sound rough-in, a fifth bedroom, and a 3-piece bathroom. Additional highlights include two solid oak staircases with ambient step lighting, a top-of-the-line security system, and a four-zone, four-source multimedia system. Ideally located minutes from Highways 401 and 402, this exceptional executive residence combines sophisticated design, premium finishes, and thoughtfully curated spaces for upscale living and entertaining.

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

Closing Costs

Mortgage Amount
$1,212,000
Land Transfer Taxes$26,775
Legal Fees (Est.)
$
Total cash required for closing$331,275

Total Monthly Obligation

$7,160/mo
Mortgage $6,111
Monthly Loss $5,552
Principal$1,608
Interest$4,503
Property Tax$674
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$50,400/yr
NOI
$32,773/yr
Net Cash Flow
-$3,380/mo
Cash Margin
-80.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
14.4/ 100

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

Comparables

Properties near 977 LONGWORTH Road

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.