869 Clonsilla Avenue 212, Peterborough

$486,900
869 Clonsilla Avenue 212

$486,900

New
15d
Common Element Condo3-Storey

869 Clonsilla Avenue 212, Peterborough

Total Monthly Obligation $3,075

HausQ Valuation Report
Beds
1
Baths
2
Park
1
Sqft
700-799
DOM
15d
Score
20
Yield
6.5%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Common Element Condo
MLS® Number-X13877586
Beds-1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 8, 2026
Style-3-Storey
Building Type-Common Element Condo
Taxes-$3,945.18 (2025)
Maintenance-$581.86/mo
Locker-Ensuite+Common
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-Coldwell Banker Electric Realty
Cooling-Wall Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-IMMEDIATE
Neighbourhood-Otonabee Ward 1
Title-Residential Condo & Other

No agent assigned

West End Condo Living at Its Best! Welcome to this beautifully maintained 1-bedroom plus den condo located in a highly desirable West End building. Offering spectacular views, this bright and spacious unit is perfect for professionals, downsizers, or anyone seeking a carefree lifestyle.The open-concept layout features a generous living and dining area with large windows that fill the space with natural light. The versatile den is ideal for a home office, guest space, or cozy reading nook. Enjoy the convenience of underground parking, secure building access, and all the benefits of living in a well-managed, sought-after building. With low-maintenance living, you can spend less time on upkeep and more time enjoying nearby shopping, restaurants, walking trails, and all the amenities the West End has to offer. Whether you're looking for your first home, an investment property, or the perfect place to downsize, this condo offers comfort, convenience, and exceptional value. Great views. Great building. Great lifestyle.

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

Closing Costs

Mortgage Amount
$389,520
Land Transfer Taxes$6,213
Legal Fees (Est.)
$
Total cash required for closing$105,093

Total Monthly Obligation

$3,075/mo
Mortgage $1,964
Monthly Loss $2,558
Principal$517
Interest$1,447
Property Tax$329
Condo Fees$582
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.6%33
10-Year IRR
10.5%
Returns Index
17.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,800/yr
NOI
$15,293/yr
Net Cash Flow
-$690/mo
Cash Margin
-26.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.3/ 100

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

Comparables

Properties near 869 Clonsilla Avenue 212

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.