481 Rupert Avenue 123, Whitchurch-Stouffville

$555,000
481 Rupert Avenue 123

$555,000

Price Change
21d
Condo ApartmentApartment

481 Rupert Avenue 123, Whitchurch-Stouffville

Total Monthly Obligation $3,386

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
21d
Score
19
Yield
6.3%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Condo Apartment
MLS® Number-N13856420
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,000 (2025)
Maintenance-$697/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA/IMMEDIATE
Neighbourhood-Stouffville
Title-Residential Condo & Other

No agent assigned

Ground-floor living, top-floor attitude. This bright 2-bed, 2-bath suite offers a private entrance (no elevator small talk required) and an open-concept living/dining space with a walkout to your own balcony. Stainless steel appliances in the kitchen, ensuite laundry, and a 4-piece ensuite off the primary keep mornings simple. One owned underground parking spot and a private locker handle the practical stuff. The building brings the fun - indoor pool, gym, and a party/games room for when your friends want proof this isn't a rumour. Location does the rest: steps to the GO Train, Longo's, Main St shops, parks, schools, hospital and transit.Approx. 1000-1199 sq ft in one of Stouffville's most walkable low-rise buildings. Quiet, newer, and ready for you to stop touring and start living. Book your showing.

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

Closing Costs

Mortgage Amount
$444,000
Land Transfer Taxes$7,575
Legal Fees (Est.)
$
Total cash required for closing$120,075

Total Monthly Obligation

$3,386/mo
Mortgage $2,239
Monthly Loss $2,797
Principal$589
Interest$1,650
Property Tax$250
Condo Fees$697
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.8%34
10-Year IRR
10.6%
Returns Index
18.1/ 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
$35,052/yr
NOI
$17,783/yr
Net Cash Flow
-$757/mo
Cash Margin
-25.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
24.5/ 100

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

Comparables

Properties near 481 Rupert Avenue 123

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.