2055 Stonehenge Crescent, Cyrville - Carson Grove - Pineview

$339,900
2055 Stonehenge Crescent

$339,900

New
54d
Condo Townhouse3-Storey

2055 Stonehenge Crescent, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,294

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
54d
Score
28
Yield
8.7%
Cash on Cash
5.1%
Cap Rate
5.7%
5Y IRR
19.7%
10Y IRR
18.0%
Property Type-Condo Townhouse
MLS® Number-X13726228
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 30, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$2,736.43 (2025)
Maintenance-$494.81/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Possession-60-89 days
Neighbourhood-2204 - Pineview
Title-Residential Condo & Other

No agent assigned

3 bedroom townhome end unit ideal for first time home buyer, down-sizer or investor. This property has long term tenant for past 24 years that would like to stay. Property needs some TLC but has lots of potential. This is a multi level unit. PURCHASER RESPONSIBLE FOR VACANT POSSESSION

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

Closing Costs

Mortgage Amount
$271,920
Land Transfer Taxes$3,574
Legal Fees (Est.)
$
Total cash required for closing$73,054

Total Monthly Obligation

$2,294/mo
Mortgage $1,371
Monthly Loss $1,933
Principal$361
Interest$1,010
Property Tax$228
Condo Fees$495
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.5%33
Cash-on-Cash
-1.4%6
5-Year IRR
14.9%70
10-Year IRR
14.7%
Returns Index
36.9/ 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
$29,472/yr
NOI
$15,451/yr
Net Cash Flow
-$84/mo
Cash Margin
-3.4%2
Cash Flow Index
2.5/ 100
Risk Profile
Weight: 20%
DSCR
0.9422
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
37.3/ 100

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

Comparables

Properties near 2055 Stonehenge Crescent

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.