1485 Baseline Road 114, Belair Park - Copeland Park and Area

$270,000
1485 Baseline Road 114

$270,000

Price Change
15d
Condo ApartmentApartment

1485 Baseline Road 114, Belair Park - Copeland Park and Area

Total Monthly Obligation $2,272

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
15d
Score
25
Yield
10.3%
Cash on Cash
3.6%
Cap Rate
5.4%
5Y IRR
18.5%
10Y IRR
17.0%
Property Type-Condo Apartment
MLS® Number-X13876906
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,601.07 (2026)
Maintenance-$766.54/mo
Locker-Exclusive
Parking-1 - Underground
Basement-Apartment
Heating-Radiant (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBD
Neighbourhood-5406 - Copeland Park
Title-Residential Condo & Other

No agent assigned

A rare ground-floor, two-bedroom condo in the quiet and well-run Manor House. Quick access to parking, and no stairs or elevator needed! The south-facing windows bathe this spacious unit in morning light. Crown moulding in the living room and dining room. Laminate and tile flooring throughout means no carpet to deal with! The kitchen and bathroom have been renovated. Unit includes one outdoor parking space. Storage locker also included. Manor House has a great reserve fund and top-tier amenities: a swimming pool, party room, exercise center, workshop, and more. It's well situated in Copeland Park; grocery stores, restaurants, banks, public transit, and other essential services are all within walking distance. Condo fees cover heat, hydro, and water. Lots of visitor parking.

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

Closing Costs

Mortgage Amount
$216,000
Land Transfer Taxes$2,525
Legal Fees (Est.)
$
Total cash required for closing$58,025

Total Monthly Obligation

$2,272/mo
Mortgage $1,089
Monthly Loss $1,986
Principal$287
Interest$803
Property Tax$217
Condo Fees$767
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
13.1%58
10-Year IRR
13.5%
Returns Index
29.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$27,720/yr
NOI
$10,748/yr
Net Cash Flow
-$193/mo
Cash Margin
-8.4%1
Cash Flow Index
0.9/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
35.2/ 100

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

Comparables

Properties near 1485 Baseline Road 114

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.