82 Prince Of Wales Drive, Markham

$1,950,000
82 Prince Of Wales Drive

$1,950,000

New
1d
Detached2 1/2 Storey

82 Prince Of Wales Drive, Markham

Total Monthly Obligation $8,912

HausQ Valuation Report
Beds
6
Baths
6
Park
2
Sqft
3000-3500
DOM
1d
Score
14
Yield
3.0%
Cash on Cash
-10.0%
Cap Rate
2.4%
5Y IRR
7.7%
10Y IRR
8.5%
Property Type-Detached
MLS® Number-N14105234
Beds-6
Bathrooms-6
Size-3000-3500 sqft
Lot Size-38.11 × 95.22 ft
Listed on site-Oct 22, 2026
Style-2 1/2 Storey
Building Type-Detached
Taxes-$8,060 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Victoria Square
Title-Residential Freehold

No agent assigned

Premium Monarch-Built 2-Storey Detached Home In The Highly Desirable Victoria Square Community! This Exceptional Residence Offers 3,440 Sq.Ft. Of Luxurious Living Space & A Double Car Garage. The Functional Layout Features 9' Ceilings, Gleaming Hardwood Floors On Main & 2nd Levels, And An Elegant Oak Staircase. A Modern Chef's Kitchen Boasts Granite Counters, Stainless Steel Appliances, And Ample Storage. Enjoy Family Gatherings In The Massive 2nd-Floor Great Room Centered Around A Cozy Gas Fireplace. The Ultra-Private 3rd-Floor Retreat Is A Rare Find, Complete With A 5th Bedroom, Dedicated Ensuite, & A Versatile Loft-Perfect For In-Laws, Teenagers, Or A Home Office. Ultimate Convenience With Main-Floor Laundry & Direct Garage Access. Minutes To Top-Rated Schools, Beautiful Parks, Local Amenities, & Easy Access To Hwy 404. A Must See!

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

Closing Costs

Mortgage Amount
$1,560,000
Land Transfer Taxes$35,475
Legal Fees (Est.)
$
Total cash required for closing$426,975

Total Monthly Obligation

$8,912/mo
Mortgage $7,866
Monthly Loss $6,843
Principal$2,070
Interest$5,796
Property Tax$672
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$58,560/yr
NOI
$40,144/yr
Net Cash Flow
-$4,520/mo
Cash Margin
-92.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
13.2/ 100

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

Comparables

Properties near 82 Prince Of Wales Drive

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.