1516 Beaverpond Drive F, Cyrville - Carson Grove - Pineview

$359,900
1516 Beaverpond Drive F

$359,900

New
4d
Condo Townhouse2-Storey

1516 Beaverpond Drive F, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,537

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
4d
Score
23
Yield
8.2%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Condo Townhouse
MLS® Number-X14093722
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,709.52 (2026)
Maintenance-$659.3/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Possession-Flexible
Neighbourhood-2204 - Pineview
Title-Residential Condo & Other

No agent assigned

Fantastic location with no rear neighbours! This bright, move-in-ready 3-bedroom condo is nestled in a quiet, tree-lined setting backing onto green space with direct access to parks, splash pad, outdoor rink, tennis and basketball courts, and soccer fields. Ideal for dog owners and outdoor enthusiasts! The main floor features an open-concept living/dining area, powder room, and functional kitchen with pantry and access to a sunny, south-facing fenced backyard-perfect for summer BBQs. Upstairs offers 3 comfortable bedrooms and a full bath. The finished basement provides extra living space, with ample storage throughout. Updates include a brand-new sewer line, copper tailing, updated plugs and switches, and reverse osmosis water filtration. Owner-occupied, smoke-free and pet-free. Parking directly in front. Condo fees include water and access to a lifeguarded outdoor pool. Walk to OC Transpo, everyday amenities, Gloucester Centre and a well-lit path to the O-Train. Quick access to Highway 417. Come and see it!

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,537/mo
Mortgage $1,452
Monthly Loss $2,155
Principal$382
Interest$1,070
Property Tax$226
Condo Fees$659
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.0%2
5-Year IRR
12.0%50
10-Year IRR
12.5%
Returns Index
25.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$29,496/yr
NOI
$13,525/yr
Net Cash Flow
-$325/mo
Cash Margin
-13.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
32.0/ 100

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

Comparables

Properties near 1516 Beaverpond Drive F

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.