665 Bathgate Drive 408, Overbrook - Castleheights and Area

$269,900
665 Bathgate Drive 408

$269,900

New
22d
Condo ApartmentApartment

665 Bathgate Drive 408, Overbrook - Castleheights and Area

Total Monthly Obligation $2,338

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
22d
Score
82
Yield
36.2%
Cash on Cash
119.1%
Cap Rate
30.2%
5Y IRR
123.5%
10Y IRR
121.6%
Property Type-Condo Apartment
MLS® Number-X13852972
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,652.54 (2026)
Maintenance-$828/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Radiant (Other)
Brokerage-HOMELIFE CAPITAL REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Closing subject to probate. See Realtor Remarks.
Neighbourhood-3505 - Carson Meadows
Title-Residential Condo & Other

No agent assigned

Welcome to Las Brisas. This recently renovated, move-in-ready 2-bedroom, 1-bathroom condo apartment with a separate den/storage room is ideally located near Blair LRT, Gloucester Centre, Montfort Hospital, NRC, CSIS/CSE, CMHC, shopping, parks and everyday amenities. Offering one of the building's more spacious two-bedroom layouts, this unit features attractive laminate flooring throughout the main living areas and second bedroom, with soft carpeting in the primary bedroom. The updated kitchen includes the appliances and offers the added convenience of a separate entrance directly to the hallway, a distinctive feature of this layout. The primary bedroom features motorized window blinds, a good sized walk-in-closet while the den/storage room offers useful flexibility for a home office, hobby space or additional storage. Underground parking is included, and the condo fees include heat and water along with access to building amenities such as an indoor pool, sauna, fitness centre, party room, library/games room, workshop and visitor parking. Contact your Realtor today to book a private showing. Welcome home.

$
$
%
%
$
$
$
(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

$2,338/mo
Mortgage $1,089
Monthly Loss $2,051
Principal$286
Interest$802
Property Tax$221
Condo Fees$828
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
27.0%100
Cash-on-Cash
103.1%100
5-Year IRR
108.9%100
10-Year IRR
106.8%
Returns Index
100.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
82/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$97,620/yr
NOI
$72,869/yr
Net Cash Flow
$4,984/mo
Cash Margin
61.3%100
Cash Flow Index
100.0/ 100
Risk Profile
Weight: 20%
DSCR
5.58100
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
60.3/ 100

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

Comparables

Properties near 665 Bathgate Drive 408

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.