204 Briston Private 30, Hunt Club - South Keys and Area

$400,000
204 Briston Private 30

$400,000

New
15d
Condo Townhouse2-Storey

204 Briston Private 30, Hunt Club - South Keys and Area

Total Monthly Obligation $2,457

Beds
3
Baths
3
Park
1
Sqft
1400-1599
DOM
15d
Score
26
Yield
7.7%
Cash on Cash
3.9%
Cap Rate
5.4%
5Y IRR
18.7%
10Y IRR
17.2%
Property Type-Condo Townhouse
MLS® Number-X13875874
Beds-3
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,683 (2025)
Maintenance-$420/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-LPT REALTY
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Other
Possession-TBA
Neighbourhood-3808 - Hunt Club Park
Title-Residential Condo & Other

No agent assigned

Welcome to 204 Briston Private - a truly rare offering in Hunt Club Park. This spacious 3-bedroom, 3-bathroom upper-level stacked condo is a standout opportunity, as very few units in the area offer this size, layout, and functionality. Bright and inviting, the main level features a thoughtfully designed open-concept living and dining space, complete with a cozy wood-burning fireplace and large windows that flood the home with natural light. Step out onto the private balcony, perfect for relaxing or entertaining. The kitchen has been beautifully refreshed with new laminate flooring (2026) and professionally refaced cabinetry, complemented by a stylish backsplash, ample counter space, and a charming breakfast area. Upstairs, the generous primary retreat offers a walk-in closet and a private ensuite. Two additional well-sized bedrooms-one with its own balcony-provide excellent flexibility for families, guests, or a home office. A full bathroom and convenient laundry/utility room complete the upper level. Enjoy added privacy with no rear neighbours, low condo fees, and a move-in ready interior that combines comfort, space, and value in a highly desirable location close to parks, schools, transit, and amenities. Rarely offered and thoughtfully updated, this is one you don't want to miss. Virtual Tour 204briston.com

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

Closing Costs

Mortgage Amount
$320,000
Land Transfer Taxes$4,475
Legal Fees (Est.)
$
Total cash required for closing$85,975

Total Monthly Obligation

$2,457/mo
Mortgage $1,613
Monthly Loss $2,032
Principal$425
Interest$1,189
Property Tax$224
Condo Fees$420
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-1.9%5
5-Year IRR
14.4%67
10-Year IRR
14.2%
Returns Index
35.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$30,960/yr
NOI
$17,741/yr
Net Cash Flow
-$135/mo
Cash Margin
-5.2%2
Cash Flow Index
1.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9221
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
35.3/ 100

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

Comparables

Properties near 204 Briston Private 30

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.