481 Rupert Avenue 114, Whitchurch-Stouffville

$429,000
481 Rupert Avenue 114

$429,000

New
3d
Condo Apartment1 Storey/Apt

481 Rupert Avenue 114, Whitchurch-Stouffville

Total Monthly Obligation $2,580

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
3d
Score
21
Yield
6.3%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Condo Apartment
MLS® Number-N14101534
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 20, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-6-10
Taxes-$2,414 (2025)
Maintenance-$448.32/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

GLENGROVE ON THE PARK is one of the most unique and private locations in Stouffville. This particular Garden Suite is full of the most amazing natural light. As soon as you walk in, you will notice the open concept living area and the inviting terrace for your morning coffee. The fabulous kitchen with full size stainless steel appliances and sleek countertops just awaits for family dinners to be prepared. This is not just a spacious and gracious condo it is a complete lifestyle. The seamless layout provides an office/den right off the hallway entrance and for extra privacy , the Primary Bedroom is tucked in at the far right. How perfect! Enjoy the pool, gym, and party room. Whether you are a first time buyer, a family, or downsizer, this location is exceptional!!

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,580/mo
Mortgage $1,730
Monthly Loss $2,125
Principal$455
Interest$1,275
Property Tax$201
Condo Fees$448
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
10.1%36
10-Year IRR
10.8%
Returns Index
19.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$26,964/yr
NOI
$14,074/yr
Net Cash Flow
-$558/mo
Cash Margin
-24.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
30.5/ 100

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

Comparables

Properties near 481 Rupert Avenue 114

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.