160 Densmore Road 602, Cobourg

$519,000
160 Densmore Road 602

$519,000

New
21d
Condo TownhouseStacked Townhouse

160 Densmore Road 602, Cobourg

Total Monthly Obligation $2,884

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
21d
Score
18
Yield
5.0%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Townhouse
MLS® Number-X13854578
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 2, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$3,640 (2025)
Maintenance-$287.5/mo
Locker-None
Parking-1 - Surface
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE KINGSVIEW REAL ESTATE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Cobourg
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully designed, newly constructed main-floor townhouse in the charming community of Cobourg. Offering 2 spacious bedrooms and 2 full four-piece bathrooms, this bright and thoughtfully laid-out home is ideal for comfortable, modern living. The open-concept floor plan features stylish laminate flooring throughout, creating a clean, contemporary feel with an abundance of natural light. Move-in ready and impeccably maintained, the home also includes one dedicated parking space for added convenience. Enjoy the best of both worlds with peaceful small-town living just minutes from the picturesque shores of Lake Ontario. Highways, shopping, schools, parks, and everyday amenities are all close by, making this an ideal location for a convenient and connected lifestyle .Whether you're a first-time buyer, downsizer, or investor, this is a wonderful opportunity to own a modern, low-maintenance home in a desirable Cobourg location.

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

Closing Costs

Mortgage Amount
$415,200
Land Transfer Taxes$6,855
Legal Fees (Est.)
$
Total cash required for closing$112,155

Total Monthly Obligation

$2,884/mo
Mortgage $2,094
Monthly Loss $2,333
Principal$551
Interest$1,543
Property Tax$303
Condo Fees$288
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
9.0%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$26,004/yr
NOI
$13,914/yr
Net Cash Flow
-$934/mo
Cash Margin
-43.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
26.9/ 100

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

Comparables

Properties near 160 Densmore Road 602

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.