2693 HEARDCREEK Trail, London North

$1,149,900
2693 HEARDCREEK Trail

$1,149,900

New
7d
Detached2-Storey

2693 HEARDCREEK Trail, London North

Total Monthly Obligation $5,013

HausQ Valuation Report
Beds
5
Baths
5
Park
2
Sqft
2500-3000
DOM
7d
Score
19
Yield
4.4%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.2%
Property Type-Detached
MLS® Number-X14090444
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-45 × 125 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$1 (2026)
Parking-4 - Attached
Basement-Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-NU-VISTA PINNACLE REALTY BROKERAGE INC
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone, Shingle
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-North S
Title-Residential Freehold

No agent assigned

Welcome to 'The HARVARD ' by Bridlewood Homes, Backing on to Creek,where your dream home awaits in Fox Field subdivision. This carefully crafted property seamlessly blends efficiency and style APROX. 2,685 Sq. Ft. of living space,The main floor boasts expansive living areas, a 2-car garage with a Den/office, while the second floor offers added convenience with 4 bedrooms, 3.5 bathrooms, and 3 walk-in closets. Situated on a spacious 45' lot with walkout , this residence provides abundant room for both indoor comfort and outdoor enjoyment. With quality finishes throughout and flexible budget options to personalize your home, every detail is tailored to meet your needs. There is also a side door access leading to a potential in-law suite!*Purchase Price includes proposed 2026 HST rebates.

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

Closing Costs

Mortgage Amount
$919,920
Land Transfer Taxes$19,473
Legal Fees (Est.)
$
Total cash required for closing$250,953

Total Monthly Obligation

$5,013/mo
Mortgage $4,638
Monthly Loss $3,793
Principal$1,221
Interest$3,418
Property Tax$0
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.0%2
5-Year IRR
10.8%41
10-Year IRR
11.1%
Returns Index
21.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$40,859/yr
Net Cash Flow
-$1,233/mo
Cash Margin
-29.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
19.7/ 100

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

Comparables

Properties near 2693 HEARDCREEK 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.