1285 Cahill Drive 1203, Hunt Club - South Keys and Area

$219,900
1285 Cahill Drive 1203

$219,900

New
25d
Condo ApartmentApartment

1285 Cahill Drive 1203, Hunt Club - South Keys and Area

Total Monthly Obligation $2,035

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
25d
Score
24
Yield
10.9%
Cash on Cash
2.7%
Cap Rate
5.2%
5Y IRR
17.7%
10Y IRR
16.4%
Property Type-Condo Apartment
MLS® Number-X13835590
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,029 (2026)
Maintenance-$779/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBD
Neighbourhood-3805 - South Keys
Title-Residential Condo & Other

No agent assigned

Discover this bright and spacious 1-bedroom condo in the desirable South Keys community. The open-concept layout features large windows that bring in plenty of natural light, creating a comfortable and inviting living space. Enjoy your private balcony with beautiful city views-perfect for relaxing.The unit offers a spacious bedroom with ample closet space, in-suite laundry, and additional storage for added convenience. Residents can enjoy excellent building amenities, including an indoor pool, sauna, party room, guest suite, hobby room, and workshop.The condo also includes a secure storage locker and covered parking. Ideally located within 10 minutes' walk of the South Keys Transit Station and just 7 minutes' walk to South Keys Shopping Centre, with easy access to Walmart, restaurants, parks, and other everyday amenities.Whether you are a first-time buyer, downsizer, or investor, this well-located condo offers comfort, convenience, and great amenities. Don't miss the opportunity to make this wonderful condo your own!

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

Closing Costs

Mortgage Amount
$175,920
Land Transfer Taxes$1,924
Legal Fees (Est.)
$
Total cash required for closing$47,404

Total Monthly Obligation

$2,035/mo
Mortgage $887
Monthly Loss $1,802
Principal$233
Interest$654
Property Tax$169
Condo Fees$779
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.9%2
5-Year IRR
11.8%48
10-Year IRR
12.6%
Returns Index
24.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$24,048/yr
NOI
$7,866/yr
Net Cash Flow
-$231/mo
Cash Margin
-11.6%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.7411
LTV Ratio
80.0%18
Vacancy Buffer
4.7 mo79
Risk Index
36.4/ 100

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

Comparables

Properties near 1285 Cahill Drive 1203

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.