1200 The Esplanade Road N 912, Pickering

$549,900
1200 The Esplanade Road N 912

$549,900

New
16d
Condo ApartmentApartment

1200 The Esplanade Road N 912, Pickering

Total Monthly Obligation $3,624

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
16d
Score
17
Yield
5.8%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Condo Apartment
MLS® Number-E13870436
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,736 (2026)
Maintenance-$894.09/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RE/MAX HALLMARK YORK GROUP REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30 DAYS TBA
Neighbourhood-Town Centre
Title-Residential Condo & Other

No agent assigned

Welcome to luxury, comfort, and convenience in the heart of Pickering! This newly updated, bright, and impeccably maintained 2+1 bedroom, 2-bathroom condo offers an ideal layout and a true hassle-free lifestyle in a highly desirable building. New kitchen featuring quartz countertops and stainless steel appliances, plus a newly updated 3-piece ensuite bathroom in the primary suite. Enjoy seamless indoor-outdoor living with a walkout to your private, south-facing balcony. Underground parking space, along with an owned storage locker. Condo fees include ALL utilities plus high-speed Rogers Ignite Internet and Cable TV. 24-hour gatehouse security for total peace of mind, an outdoor swimming pool with BBQ/seating areas, fully equipped gym, locker rooms with saunas, and large party/recreation rooms complete with a kitchenette, pool table, and library. Steps from everything Pickering has to offer-Pickering Town Centre mall, beautiful parks, transit, Pickering Recreation Complex, public library, grocery stores, and vibrant dining options. Commuters will love the easy short walk to the Pickering GO Station and quick highway access. Ready for you to move in and enjoy!

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$3,624/mo
Mortgage $2,218
Monthly Loss $3,040
Principal$584
Interest$1,634
Property Tax$311
Condo Fees$894
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
6.2%15
10-Year IRR
7.9%
Returns Index
8.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$32,004/yr
NOI
$11,939/yr
Net Cash Flow
-$1,223/mo
Cash Margin
-45.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
21.8/ 100

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

Comparables

Properties near 1200 The Esplanade Road N 912

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.