925 Bayly Street 36, Pickering

$565,000
925 Bayly Street 36

$565,000

New
17d
Condo Townhouse2-Storey

925 Bayly Street 36, Pickering

Total Monthly Obligation $3,247

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
17d
Score
20
Yield
6.1%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Condo Townhouse
MLS® Number-E13867310
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,078.9 (2025)
Maintenance-$511.08/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick
Possession-flexible
Neighbourhood-West Shore
Title-Residential Condo & Other

No agent assigned

Discover this beautiful townhome nestled in a peaceful, family-oriented community with views of Frenchman's Bay. Offering 3 bedrooms and 2 bathrooms, this spacious residence features a thoughtfully designed floor plan, including a powder room in the basement, sun-filled living areas, and a partially finished basement. Enjoy the best of Pickering's waterfront lifestyle with scenic walking trails, Frenchman's Bay, Pickering Town Centre, Highway 401, and GO Transit all just moments away. Combining modern comfort, everyday convenience, and an exceptional location, this is a home you won't want to miss.

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

Closing Costs

Mortgage Amount
$452,000
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$3,247/mo
Mortgage $2,279
Monthly Loss $2,647
Principal$600
Interest$1,679
Property Tax$257
Condo Fees$511
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.2/ 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
$34,632/yr
NOI
$19,557/yr
Net Cash Flow
-$649/mo
Cash Margin
-22.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.9/ 100

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

Comparables

Properties near 925 Bayly Street 36

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.