1772 Henrica Avenue, London North

$880,000
1772 Henrica Avenue

$880,000

New
7d
Detached2-Storey

1772 Henrica Avenue, London North

Total Monthly Obligation $4,461

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
7d
Score
17
Yield
4.6%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-X14087398
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-40.03 × 109.61 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,437 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP PREFERRED REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Shingle
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-North S
Title-Residential Freehold

No agent assigned

Welcome to 1772 Henrica Avenue in northwest London! This two-storey detached home offers approximately 2,200 sq. ft. of above-grade living space, plus a finished basement, with four upstairs bedrooms and 3.5 bathrooms throughout.The finished basement is a highlight, offering an inviting recreation room with an electric fireplace-perfect for movie nights, relaxing or entertaining. A stylish wet bar features a sink, wine fridge, ample cabinetry and a separate island with seating space. A three-piece bathroom adds convenience to this versatile lower level.Outside, enjoy a fenced backyard with a deck for outdoor dining and relaxation. The attached double garage features painted walls and a convenient exterior side door for easy access. Conveniently located near parks, schools and shopping, with recreation facilities and everyday amenities within easy reach. A welcoming family home with room to gather, unwind and enjoy.

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

Closing Costs

Mortgage Amount
$704,000
Land Transfer Taxes$14,075
Legal Fees (Est.)
$
Total cash required for closing$191,575

Total Monthly Obligation

$4,461/mo
Mortgage $3,550
Monthly Loss $3,527
Principal$934
Interest$2,616
Property Tax$536
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$40,440/yr
NOI
$25,459/yr
Net Cash Flow
-$1,428/mo
Cash Margin
-42.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.6/ 100

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

Comparables

Properties near 1772 Henrica Avenue

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.