312 John Street 330, Markham

$748,000
312 John Street 330

$748,000

New
15d
Condo Townhouse3-Storey

312 John Street 330, Markham

Total Monthly Obligation $4,118

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1400-1599
DOM
15d
Score
19
Yield
5.5%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Townhouse
MLS® Number-N13875054
Beds-3
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 8, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$3,585.53 (2025)
Maintenance-$602.22/mo
Locker-Exclusive
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-UNITED REALTY OF CANADA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Possession-30-59 days
Neighbourhood-Aileen-Willowbrook
Title-Residential Condo & Other

No agent assigned

Prime Location In Thornhill Village, Easy Access To Shopping And Community Centre, Hwy 7 /407/ 404 Walk To YRT & Go Transit, Very Functional Corner Unit With Natural Light, Rooftop Terrace, 2016 Pre-Engineered Wood Floors, One Underground Parking , One Locker

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

Closing Costs

Mortgage Amount
$598,400
Land Transfer Taxes$11,435
Legal Fees (Est.)
$
Total cash required for closing$162,535

Total Monthly Obligation

$4,118/mo
Mortgage $3,017
Monthly Loss $3,324
Principal$794
Interest$2,223
Property Tax$299
Condo Fees$602
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.4%
Returns Index
17.8/ 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
$41,280/yr
NOI
$23,940/yr
Net Cash Flow
-$1,022/mo
Cash Margin
-29.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.3/ 100

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

Comparables

Properties near 312 John Street 330

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.