905 Beauparc Pvt Private 321, Cyrville - Carson Grove - Pineview

$349,900
905 Beauparc Pvt Private 321

$349,900

New
16d
Condo ApartmentApartment

905 Beauparc Pvt Private 321, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,279

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
16d
Score
22
Yield
7.1%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Condo Apartment
MLS® Number-X13871564
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,135.38 (2026)
Maintenance-$406.2/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stone
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-2201 - Cyrville
Title-Residential Condo & Other

No agent assigned

Welcome to Place Des Gouverneurs! This bright and spacious 1-bedroom condo offers the largest one-bedroom floor plan in the complex and is perfectly located just steps from the LRT. Featuring gleaming hardwood floors, an open-concept layout, and a stylish kitchen with abundant cabinetry, pot lights, a centre island, and breakfast bar, this home is ideal for comfortable everyday living and entertaining. The generous primary bedroom boasts a walk-in closet with convenient access to the 4-piece bathroom, which is equipped with accessibility features, including safety grab bars, making it a great option for seniors or those with mobility needs. Complete with in-unit laundry, a private balcony overlooking peaceful greenspace, heated underground parking, and a storage locker, this move-in-ready condo offers exceptional value. Ideally situated close to NCC walking and cycling paths, grocery stores, restaurants, St. Laurent Shopping Centre, Pine View Golf Club, and quick access to Highway 417 for an easy commute. Perfect for first-time buyers, professionals, downsizers, or anyone seeking an accessible, low-maintenance lifestyle in a prime location. Some photos have been virtually staged.

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,279/mo
Mortgage $1,411
Monthly Loss $1,907
Principal$371
Interest$1,040
Property Tax$261
Condo Fees$406
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.7%40
10-Year IRR
11.4%
Returns Index
21.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$24,876/yr
NOI
$11,979/yr
Net Cash Flow
-$413/mo
Cash Margin
-19.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
33.6/ 100

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

Comparables

Properties near 905 Beauparc Pvt Private 321

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.