22 St Moritz Way 9, Markham

$750,000
22 St Moritz Way 9

$750,000

New
2d
Condo Townhouse3-Storey

22 St Moritz Way 9, Markham

Total Monthly Obligation $4,099

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1200-1399
DOM
2d
Score
19
Yield
5.6%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Condo Townhouse
MLS® Number-N14104020
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 21, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$3,872.86 (2026)
Maintenance-$551.05/mo
Locker-None
Parking-2 - Underground
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX CROSSROADS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Unionville
Title-Residential Condo & Other

No agent assigned

Beautiful Townhome In Prime Unionville Location, Sunny & Bright Unit With Both Ends Have Windows In The Complex, Walk To Unionville High School, Park, Markham Civic Centre, Mins To Hwys, Markville Mall, First Markham Place, and Close To All Amenities.

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

Closing Costs

Mortgage Amount
$600,000
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,975

Total Monthly Obligation

$4,099/mo
Mortgage $3,025
Monthly Loss $3,303
Principal$796
Interest$2,229
Property Tax$323
Condo Fees$551
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.5/ 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
$42,168/yr
NOI
$25,066/yr
Net Cash Flow
-$936/mo
Cash Margin
-26.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.7/ 100

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

Comparables

Properties near 22 St Moritz Way 9

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.