25 Beaver Street S 201, Blue Mountains

$474,000
25 Beaver Street S 201

$474,000

New
22d
Condo Apartment3-Storey

25 Beaver Street S 201, Blue Mountains

Total Monthly Obligation $3,274

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
22d
Score
78
Yield
14.5%
Cash on Cash
29.8%
Cap Rate
11.0%
5Y IRR
40.4%
10Y IRR
36.6%
Property Type-Condo Apartment
MLS® Number-X13858202
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 1, 2026
Style-3-Storey
Building Type-Condo Apartment
Age-16-30
Taxes-$2,932.06 (2026)
Maintenance-$918/mo
Locker-Common
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-Royal LePage Locations North
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stone, Brick
Possession-TBA
Neighbourhood-Blue Mountains
Title-Residential Condo & Other

No agent assigned

Welcome to Thornbury and the Condos of Far Hill's. Located in the heart of town and walking distance to parks, recreation, shopping and many great restaurants. This 1440 SQ FT corner unit is located on the second floor and offers an open concept layout with large principal rooms. The dining and living room area feature hardwood flooring, natural lighting and a walkout to your private balcony. The two bedroom, two bathroom unit includes in-suite laundry. The spacious primary bedroom features a five piece ensuite with separate shower and soaker tub. Some of the amenities that come with this unit include a club house with a recreation area, gym, pool, tennis and pickle ball courts. The underground parking spot has an over sized locker for storage.

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

Closing Costs

Mortgage Amount
$379,200
Land Transfer Taxes$5,955
Legal Fees (Est.)
$
Total cash required for closing$102,255

Total Monthly Obligation

$3,274/mo
Mortgage $1,912
Monthly Loss $2,771
Principal$503
Interest$1,409
Property Tax$244
Condo Fees$918
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
9.6%86
Cash-on-Cash
22.1%95
5-Year IRR
34.4%100
10-Year IRR
31.6%
Returns Index
95.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
78/ 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
$68,724/yr
NOI
$45,504/yr
Net Cash Flow
$1,880/mo
Cash Margin
32.8%97
Cash Flow Index
97.2/ 100
Risk Profile
Weight: 20%
DSCR
1.9895
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
53.1/ 100

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

Comparables

Properties near 25 Beaver Street S 201

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.