925 Bayly Street 7, Pickering

$612,000
925 Bayly Street 7

$612,000

New
16d
Condo Townhouse2-Storey

925 Bayly Street 7, Pickering

Total Monthly Obligation $3,442

Bed+Den
6+2
Baths
3
Park
1
Sqft
1200-1399
DOM
16d
Score
21
Yield
6.2%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Condo Townhouse
MLS® Number-E13872450
Bed+Den-6+2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,027 (2025)
Maintenance-$521.43/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Aluminum Siding, Brick Veneer
Possession-immediate
Neighbourhood-West Shore
Title-Residential Condo & Other

No agent assigned

Spacious 4+2-bedroom house in the Heart of Pickering! Located in the West Shore area in a family-friendly complex, this home offers incredible potential for buyers looking to customise and create their dream space. Whether you're a first-time buyer, growing family, or investor looking for great value in Pickering, this property presents a rare chance to live in the heart on Pickering and close to GO station. The functional layout offers generous principal living areas, four well-sized bedrooms on the second floor, plus two additional bedrooms in the finished basement - ideal for extended family, guests, or added income potential. The updated modern kitchen features space for a comfortable eat-in area and seamlessly connects to the living room, which flows naturally into the dining area - creating a bright, open atmosphere perfect for everyday living and entertaining. Walk-out access to the deck from the living area enhances indoor-outdoor enjoyment. Bright, spacious, and private, this home delivers flexibility, comfort, and exceptional value in a prime Pickering location. Perfectly situated close GO train, close to trails, the public beach, parks, shopping, and with quick access to major highways, the location delivers convenience, lifestyle, and future growth potential.

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

Closing Costs

Mortgage Amount
$489,600
Land Transfer Taxes$8,715
Legal Fees (Est.)
$
Total cash required for closing$132,615

Total Monthly Obligation

$3,442/mo
Mortgage $2,469
Monthly Loss $2,793
Principal$650
Interest$1,819
Property Tax$252
Condo Fees$521
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.4%45
10-Year IRR
11.8%
Returns Index
23.7/ 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
$37,860/yr
NOI
$22,390/yr
Net Cash Flow
-$603/mo
Cash Margin
-19.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.3/ 100

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

Comparables

Properties near 925 Bayly Street 7

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.