655 Beauparc Private 101, Cyrville - Carson Grove - Pineview

$370,000
655 Beauparc Private 101

$370,000

New
3d
Condo Apartment1 Storey/Apt

655 Beauparc Private 101, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,586

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
3d
Score
21
Yield
7.5%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-X14097590
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 20, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-11-15
Taxes-$3,567.9 (2026)
Maintenance-$596.46/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
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

Steps to the Cyrville O-Train Station - Move-In Ready 2-Bedroom Condo! Enjoy unbeatable convenience in this beautifully maintained 2-bedroom, 2-bathroom condo, located just steps from the Cyrville O-Train Station, making commuting and city living effortless. Inside, you'll find a bright, open-concept layout with high ceilings that create an inviting sense of space. The modern kitchen features quartz countertops, a breakfast bar, and stainless steel appliances-perfect for both everyday living and entertaining. Elegant hardwood flooring flows throughout the living and dining areas as well as both bedrooms. The spacious primary bedroom includes a private 3-piece ensuite with an oversized shower, while in-unit laundry adds everyday convenience. Step outside to your covered, ground-level private interlock terrace overlooking a park. With no front neighbours, you'll enjoy a peaceful, private outdoor space that's ideal for relaxing. Complete with one parking space, a storage locker, and bike storage, this move-in ready condo offers the perfect combination of location, comfort, and value. An excellent opportunity for first-time buyers, professionals, downsizers, or investors alike!

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

Closing Costs

Mortgage Amount
$296,000
Land Transfer Taxes$4,025
Legal Fees (Est.)
$
Total cash required for closing$79,525

Total Monthly Obligation

$2,586/mo
Mortgage $1,492
Monthly Loss $2,194
Principal$393
Interest$1,100
Property Tax$297
Condo Fees$596
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
10.1%36
10-Year IRR
10.9%
Returns Index
18.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$27,840/yr
NOI
$11,931/yr
Net Cash Flow
-$498/mo
Cash Margin
-21.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
30.2/ 100

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

Comparables

Properties near 655 Beauparc Private 101

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.