1200 The Esplanade Road N 610, Pickering

$424,888
1200 The Esplanade Road N 610

$424,888

New
21d
Condo ApartmentApartment

1200 The Esplanade Road N 610, Pickering

Total Monthly Obligation $2,818

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
0
Sqft
700-799
DOM
21d
Score
19
Yield
6.4%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-E13856154
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$3,027 (2025)
Maintenance-$652.03/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Town Centre
Title-Residential Condo & Other

No agent assigned

Welcome To The Liberty By Tridel! Bright & Spacious South-Facing 1 Bedroom + Den Suite, Move-In Ready! Parking Space Is Available For Rent $90. Featuring A Functional Open-Concept Layout, Ensuite Laundry & A Versatile Den Perfect For A Home Office Or Guest Space. Incredible Value With All-Inclusive Maintenance Fees Covering Heat, Hydro, Water, A/C, Cable TV& High-Speed Internet! Enjoy 24-Hour Gated Security, Beautifully Landscaped Grounds & Outstanding Amenities Including An Outdoor Pool, BBQ Area, Gym, Movie Room, Party Room, Table Tennis & Billiards. Location, Location, Location! Walk To The GO Station & Enjoy Quick Access To Hwy 401, Shopping, Restaurants, Grocery Stores, Parks, Library, Community Centre, Medical Facilities & More. Pet-Friendly With Restrictions. Perfect For First-Time Buyers, Downsizers Or Investors -Exceptional Value In A Fantastic, Well-Connected Community!

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

Closing Costs

Mortgage Amount
$339,910
Land Transfer Taxes$4,973
Legal Fees (Est.)
$
Total cash required for closing$91,451

Total Monthly Obligation

$2,818/mo
Mortgage $1,714
Monthly Loss $2,367
Principal$451
Interest$1,263
Property Tax$252
Condo Fees$652
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.8%22
10-Year IRR
9.1%
Returns Index
12.3/ 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
$27,120/yr
NOI
$11,157/yr
Net Cash Flow
-$784/mo
Cash Margin
-34.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.3/ 100

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

Comparables

Properties near 1200 The Esplanade Road N 610

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.