28 Prince Regent Street 203, Markham

$475,000
28 Prince Regent Street 203

$475,000

New
29d
Condo ApartmentApartment

28 Prince Regent Street 203, Markham

Total Monthly Obligation $3,066

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
29d
Score
17
Yield
5.7%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Condo Apartment
MLS® Number-N13824434
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$2,246.36 (2026)
Maintenance-$762.6/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Wood
Roof-Asphalt Rolled, Flat
Foundation-Concrete
Possession-30/60
Neighbourhood-Cathedraltown
Title-Residential Condo & Other

No agent assigned

Stylish 2-Bedroom Condo in Garden Court, Well-maintained condo in the sought-after Cathedraltown! Spanning 792 Sq. Ft. + 100 Sq. Ft. Open Balcony, East-facing with breathtaking sunrise views from the large balcony. Featuring 9-foot ceilings & laminate flooring throughout, stylish & functional open-concept living space for modern living. Kitchen boasts stainless steel appliances, sleek granite countertops, & ample storage. Conveniently located near Highways 407 & 404, parks, scenic trails, restaurants, & top-ranked schools. The building offers fantastic amenities, including a 24-hour concierge, underground car wash, visitor parking, & party room.

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

Closing Costs

Mortgage Amount
$380,000
Land Transfer Taxes$5,975
Legal Fees (Est.)
$
Total cash required for closing$102,475

Total Monthly Obligation

$3,066/mo
Mortgage $1,916
Monthly Loss $2,562
Principal$504
Interest$1,412
Property Tax$187
Condo Fees$763
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.4%16
10-Year IRR
8.0%
Returns Index
9.0/ 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
$27,072/yr
NOI
$10,567/yr
Net Cash Flow
-$1,035/mo
Cash Margin
-45.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.1/ 100

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

Comparables

Properties near 28 Prince Regent Street 203

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.