1035 Cummings Avenue B, Cyrville - Carson Grove - Pineview

$319,900
1035 Cummings Avenue B

$319,900

New
54d
Condo TownhouseApartment

1035 Cummings Avenue B, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,122

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
54d
Score
32
Yield
9.1%
Cash on Cash
7.6%
Cap Rate
6.2%
5Y IRR
21.7%
10Y IRR
19.7%
Property Type-Condo Townhouse
MLS® Number-X13726226
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Aug 30, 2026
Style-Apartment
Building Type-Condo Townhouse
Taxes-$2,400 (2025)
Maintenance-$431.46/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RIGHT AT HOME REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding
Possession-60-89 days
Neighbourhood-2201 - Cyrville
Title-Residential Condo & Other

No agent assigned

Welcome to 1035 B Cummings, perfect for first time home buyers, investors and down-sizers. This 2 bedroom, 1 bathroom condo is situated in a quiet development. The living / dining area is spacious and the bedrooms lead to a lovely, private balcony. The property is conveniently located near a major shopping corridor along Ogilvie Road, recreational areas abound along the forested Aviation Parkway and public transit is easily accessible directly in front of the condo development. Property is currently tenanted, tenant is actively looking to move.

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

Closing Costs

Mortgage Amount
$255,920
Land Transfer Taxes$3,274
Legal Fees (Est.)
$
Total cash required for closing$68,754

Total Monthly Obligation

$2,122/mo
Mortgage $1,290
Monthly Loss $1,782
Principal$340
Interest$951
Property Tax$200
Condo Fees$431
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.0%38
Cash-on-Cash
0.9%9
5-Year IRR
16.7%80
10-Year IRR
16.1%
Returns Index
43.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
32/ 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
$28,968/yr
NOI
$16,094/yr
Net Cash Flow
$51/mo
Cash Margin
2.1%7
Cash Flow Index
7.0/ 100
Risk Profile
Weight: 20%
DSCR
1.0430
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo76
Risk Index
41.5/ 100

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

Comparables

Properties near 1035 Cummings Avenue B

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.