43 Crispin Private, Manor Park - Cardinal Glen and Area

$374,900
43 Crispin Private

$374,900

New
41d
Condo TownhouseStacked Townhouse

43 Crispin Private, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $2,276

Bed+Den
2+2
Baths
2
Park
1
Sqft
1000-1199
DOM
41d
Score
26
Yield
7.4%
Cash on Cash
3.0%
Cap Rate
5.2%
5Y IRR
18.0%
10Y IRR
16.6%
Property Type-Condo Townhouse
MLS® Number-X13776856
Bed+Den-2+2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 12, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-31-50
Taxes-$3,063 (2025)
Maintenance-$308.31/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Water (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Wall Unit(s)
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-3102 - Manor Park
Title-Residential Condo & Other

No agent assigned

Move-in ready condo situated in sought after Manor Park. An idyllic corner of the city where bike paths and crosscountry ski trails along the river are at your doorstep. From the moment you enter the condo you are greeted by gorgeous tile floors. The powder room was renovated earlier this year. The kitchen was renovated in 2024 and offers a new microwave/hood fan, dishwasher, breakfast bar and quartz counters. Too tired to cook stroll over to the Works for a burger or pick up a delicious meal from Epicuria. Spacious living/dining room with a cozy fireplace and a patio door leading to balcony and yard for summer BBQs. Lovely setting with no rear neighbours, simply enjoy the sounds of nature in the forested area at back. On the lower level there are two spacious bedrooms (one currently used as an office). The main bathroom has new faucets, light fixture and mirror. There are also double sinks no need to share here. The spacious laundry room has anew washer and dryer plus plenty of space for extra storage. There is even more storage under the stairs. The water heater/boiler was replaced in December 2022 and comes with a warranty for peace of mind. There is also a built-in a/c unit which cools the space nicely. This year, the stipple ceilings on the main floor and some of the lower level were removed and painted. It all adds up to a fabulous opportunity to be part of a wonderful community offering lifestyle, convenience and the comforts of a move-in ready home!

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

Closing Costs

Mortgage Amount
$299,920
Land Transfer Taxes$4,099
Legal Fees (Est.)
$
Total cash required for closing$80,579

Total Monthly Obligation

$2,276/mo
Mortgage $1,512
Monthly Loss $1,878
Principal$398
Interest$1,114
Property Tax$255
Condo Fees$308
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.8%4
5-Year IRR
13.6%62
10-Year IRR
13.6%
Returns Index
32.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$27,804/yr
NOI
$15,861/yr
Net Cash Flow
-$191/mo
Cash Margin
-8.2%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
36.1/ 100

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

Comparables

Properties near 43 Crispin Private

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.