481 Rupert Avenue 2119, Whitchurch-Stouffville

$479,999
481 Rupert Avenue 2119

$479,999

New
28d
Condo Apartment1 Storey/Apt

481 Rupert Avenue 2119, Whitchurch-Stouffville

Total Monthly Obligation $2,954

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
28d
Score
18
Yield
5.7%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Condo Apartment
MLS® Number-N13829904
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Sep 25, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-6-10
Taxes-$2,771 (2026)
Maintenance-$587.27/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stone
Roof-Asphalt Shingle, Tar and Gravel
Possession-Vacant
Neighbourhood-Stouffville
Title-Residential Condo & Other

No agent assigned

Beautiful Spacious and Gracious corner Suite with oversized terrace, featuring 2 generous Bedrooms and 2 Bathrooms. The Open concept living space is flooded with natural light. Enjoy the beautiful plank flooring with exceptional Chef's Kitchen that has a stone counter, stylish backlash and stainless steel appliances. The Primary includes an Ensuite and large closet. Take pleasure in stepping outside on your private Balcony for your morning coffee. Do not miss out on your amenities that include a gym, indoor pool and meeting/party room. Unbeatable location just steps from shops, cafes, transit and parks. A most perfect place to call HOME

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

Closing Costs

Mortgage Amount
$383,999
Land Transfer Taxes$6,075
Legal Fees (Est.)
$
Total cash required for closing$103,575

Total Monthly Obligation

$2,954/mo
Mortgage $1,936
Monthly Loss $2,445
Principal$510
Interest$1,427
Property Tax$231
Condo Fees$587
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.7%21
10-Year IRR
8.9%
Returns Index
11.9/ 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
$27,468/yr
NOI
$12,503/yr
Net Cash Flow
-$894/mo
Cash Margin
-39.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
26.3/ 100

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

Comparables

Properties near 481 Rupert Avenue 2119

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.