1099 Cadboro Road 214, Cyrville - Carson Grove - Pineview

$289,900
1099 Cadboro Road 214

$289,900

Price Change
92d
Condo ApartmentApartment

1099 Cadboro Road 214, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,117

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
92d
Score
28
Yield
9.4%
Cash on Cash
5.7%
Cap Rate
5.8%
5Y IRR
20.2%
10Y IRR
18.4%
Property Type-Condo Apartment
MLS® Number-X13598438
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Jul 23, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$2,500 (2025)
Maintenance-$539.27/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Heat Pump (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-2202 - Carson Grove
Title-Residential Condo & Other

No agent assigned

Stop the car! Wonderful condo with a huge west facing balcony. Location offers shopping and transit, even golf! This lovely 2 bedroom home awaits a new love. Convenient galley kitchen boast stainless steel appliances, a nice opening to the livng/dining combination room. Tile and laminate in these principal rooms. Spacious bedrooms have carpet & the primary enjoys a large walk-in closet. The 4pc bath has a brand new vanity with quartz counter top (July 2026). Always appreciated laundry in this unit. A parking space completes the picture. Note:2 photos virtually staged. (carpets will be steam cleaned in the near future)

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

Closing Costs

Mortgage Amount
$231,920
Land Transfer Taxes$2,824
Legal Fees (Est.)
$
Total cash required for closing$62,304

Total Monthly Obligation

$2,117/mo
Mortgage $1,169
Monthly Loss $1,809
Principal$308
Interest$862
Property Tax$208
Condo Fees$539
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.4%5
5-Year IRR
15.0%71
10-Year IRR
14.8%
Returns Index
37.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$27,240/yr
NOI
$13,145/yr
Net Cash Flow
-$74/mo
Cash Margin
-3.3%3
Cash Flow Index
2.5/ 100
Risk Profile
Weight: 20%
DSCR
0.9422
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
39.0/ 100

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

Comparables

Properties near 1099 Cadboro Road 214

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.