2259 Darwin Crescent, London South

$1,099,900
2259 Darwin Crescent

$1,099,900

New
4d
Detached2-Storey

2259 Darwin Crescent, London South

Total Monthly Obligation $4,812

Beds
4
Baths
5
Park
2
Sqft
2500-3000
DOM
4d
Score
18
Yield
3.9%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Detached
MLS® Number-X14092584
Beds-4
Bathrooms-5
Size-2500-3000 sqft
Lot Size-40.13 × 131.55 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-NU-VISTA PINNACLE REALTY BROKERAGE INC
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-90+ DAYS
Neighbourhood-South V
Title-Residential Freehold

No agent assigned

TO BE BUILT - SIMILAR MODEL HOME AVAILABLE TO VIEW! Welcome to 2259 Darwin Crescent, a to be built home backing onto a protected forest and trail in Magnolia Fields. Offering 2,588 sq. ft. of beautifully designed above-ground living space, numerous upgrades, and a fully finished basement, this home perfectly blends luxury, comfort, and natural beauty.The bright, spacious interior features large windows throughout, filling the home with natural light. The main floor includes a private office, ideal for working or studying from home, along with a stunning kitchen featuring an oversized island and walk-in pantry. Upstairs, you'll find four generously sized bedrooms and a convenient laundry room. The primary suite is a true retreat, complete with a spa-inspired five-piece ensuite and a walk-in closet featuring built-in organizers. With five bathrooms throughout the home, there is plenty of space and convenience for the entire family.The finished basement offers exceptional flexibility for guests, extended family, or a teenager seeking a private retreat. It includes a spacious recreation room, an additional bedroom, and a three-piece bathroom.One of the home's most impressive features is its backyard setting. Enjoy peaceful views of the protected forest and nearby trail from a beautiful deck-an ideal space for entertaining, relaxing, and connecting with nature.Conveniently located near shopping, major highways, excellent schools, and local amenities, this remarkable property offers an outstanding lifestyle in one of London's most desirable communities.Don't miss the opportunity to make this stunning home your own. Additional floor plans and lots are available to view.

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

Closing Costs

Mortgage Amount
$879,920
Land Transfer Taxes$18,473
Legal Fees (Est.)
$
Total cash required for closing$239,953

Total Monthly Obligation

$4,812/mo
Mortgage $4,437
Monthly Loss $3,644
Principal$1,168
Interest$3,269
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.2%30
10-Year IRR
9.8%
Returns Index
16.2/ 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
$43,044/yr
NOI
$34,240/yr
Net Cash Flow
-$1,583/mo
Cash Margin
-44.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.1/ 100

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

Comparables

Properties near 2259 Darwin Crescent

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.