1465 Baseline Road 309, Belair Park - Copeland Park and Area

$269,900
1465 Baseline Road 309

$269,900

Price Change
35d
Condo ApartmentApartment

1465 Baseline Road 309, Belair Park - Copeland Park and Area

Total Monthly Obligation $2,283

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
35d
Score
25
Yield
10.3%
Cash on Cash
3.4%
Cap Rate
5.3%
5Y IRR
18.3%
10Y IRR
16.9%
Property Type-Condo Apartment
MLS® Number-X13802238
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 18, 2026
Style-Apartment
Building Type-Condo Apartment
Age-51-99
Taxes-$2,647.14 (2026)
Maintenance-$773.54/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Radiant (Gas)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-5406 - Copeland Park
Title-Residential Condo & Other

No agent assigned

Great Value! Enjoy the Lifestyle! Welcome to this spacious 2-bedroom corner-unit apartment, offering a comfortable layout, generous room sizes and an impressive selection of building amenities. Step inside to an easy-care ceramic tile foyer with a large double closet. The impressive L-shaped living and dining room provides plenty of space for entertaining and features patio doors leading to the balcony. The kitchen offers ample cupboard and counter space, along with room for a breakfast table. Both the primary and second bedrooms feature double closets, while the convenient in-unit storage room provides an ideal spot for a freezer and additional household items. A 4-piece bathroom completes the suite. Condominium fees include heat, hydro and water, making monthly expenses easy to manage. Residents enjoy an excellent range of amenities, including a games room, party room, storage lockers, outdoor swimming pool, exercise room, workshop and heated underground parking with a convenient car-wash area. A spacious corner unit with practical living space, excellent amenities and exceptional value. 24 hours' notice required for all showings. 24-hour irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$215,920
Land Transfer Taxes$2,524
Legal Fees (Est.)
$
Total cash required for closing$58,004

Total Monthly Obligation

$2,283/mo
Mortgage $1,089
Monthly Loss $1,996
Principal$286
Interest$802
Property Tax$221
Condo Fees$774
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
13.0%57
10-Year IRR
13.4%
Returns Index
29.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$27,720/yr
NOI
$10,618/yr
Net Cash Flow
-$204/mo
Cash Margin
-8.8%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
35.0/ 100

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

Comparables

Properties near 1465 Baseline Road 309

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.