22 Denlaw Road, London North

$429,000
22 Denlaw Road

$429,000

New
2d
Semi-Detached 2-Storey

22 Denlaw Road, London North

Total Monthly Obligation $2,344

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
2d
Score
25
Yield
6.4%
Cash on Cash
3.0%
Cap Rate
5.2%
5Y IRR
17.9%
10Y IRR
16.6%
Property Type-Semi-Detached
MLS® Number-X14101594
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-30.08 × 110.16 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$2,867 (2025)
Parking-2 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-North I
Title-Residential Freehold

No agent assigned

Welcome to this beautifully renovated semi-detached home in North West London, offering outstanding value, modern updates, and currently licensed as a rental property, ready for investors or multi-generational living. Located in one of North London's most desirable family-friendly neighborhoods, this move-in-ready home combines stylish finishes with practical upgrades throughout. The thoughtfully updated interior features a beautifully renovated kitchen (2026), bathrooms (2020&2026), and newer flooring (2020) for the entire house. Carpet-free, newer stainless steel appliances, including a conventional stove (2025), a newer dishwasher, and range hood. New dining light (2026). The bright main floor offers a welcoming living space, a convenient 2-piece bathroom, and an inviting eat-in kitchen ideal for everyday living and entertaining, complete with walkout access to the newer deck (2024), perfect for outdoor enjoyment. Upstairs, you'll find three spacious bedrooms with ample closet space and a well-appointed four-piece bathroom designed for family comfort. The finished basement provides valuable additional living space featuring a cozy recreation room, built-in closets, a bar area, a full bathroom with a stand-up shower, and a large storage area - ideal for guests, extended family, or rental potential. Additional updates include Roof replaced in (2010). Owned Hot Water Tank. Conveniently located just 2.2 km from Western University and within 1 km of the Aquatic Centre, Medway Park, Sir Frederick Banting Secondary School, and Wilfrid Jury Public School, this home is perfectly situated near parks, shopping, schools, and everyday amenities while still offering a peaceful residential setting. Don't miss your opportunity to own this beautifully updated North London gem with excellent flexibility, location, and investment potential!

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,344/mo
Mortgage $1,730
Monthly Loss $1,889
Principal$455
Interest$1,275
Property Tax$239
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.6%3
5-Year IRR
12.9%57
10-Year IRR
12.9%
Returns Index
29.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$27,600/yr
NOI
$17,473/yr
Net Cash Flow
-$274/mo
Cash Margin
-11.9%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo70
Risk Index
34.9/ 100

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

Comparables

Properties near 22 Denlaw 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.