1695 Dersan Street 503, Pickering

$789,900
1695 Dersan Street 503

$789,900

New
14d
Att/Row/Townhouse3-Storey

1695 Dersan Street 503, Pickering

Total Monthly Obligation $3,766

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
14d
Score
20
Yield
4.8%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Att/Row/Townhouse
MLS® Number-E13885634
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-18.07 × 82.49 ft
Listed on site-Oct 9, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$2,460.61 (2026)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARTLAND REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Duffin Heights
Title-Residential Freehold

No agent assigned

Welcome to Park District Towns! This impressive 3-storey freehold townhome showcases over $40,000 in builder upgrades, including pot lights, solid oak stained stairs, upgraded quartz countertops in the kitchen and upper-level bathrooms, and elegant 12" x 24" porcelain tiles throughout the foyer and all tiled areas. Enjoy outdoor living with a walk-out to the deck from the kitchen/breakfast area, plus a ground-level family room with walk-out to the backyard and a convenient powder room. The spacious primary suite features a large walk-in closet and a luxurious ensuite with double quartz vanity and frameless glass shower doors. Ideally situated in prestigious Duffin Heights, within walking distance to shopping and restaurants and surrounded by scenic walking and biking trails, with golf nearby. Just minutes to Pickering Town Centre, Pickering GO Station, and Highways 401 and 407, offering exceptional convenience for commuters and everyday living. Luxury, location, and lifestyle all in one! Purchase Price is net of HST... Photos from previous model home with same finishes **SELLER IS OFFERING $25,000 CASH BACK ON CLOSING UNTIL OCTOBER 18 ** OPEN HOUSE SUNDAY 1-4 PM**

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

Closing Costs

Mortgage Amount
$631,920
Land Transfer Taxes$12,273
Legal Fees (Est.)
$
Total cash required for closing$171,753

Total Monthly Obligation

$3,766/mo
Mortgage $3,186
Monthly Loss $2,928
Principal$838
Interest$2,348
Property Tax$205
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.3%37
10-Year IRR
10.8%
Returns Index
19.9/ 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
$37,596/yr
NOI
$26,876/yr
Net Cash Flow
-$947/mo
Cash Margin
-30.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
23.1/ 100

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

Comparables

Properties near 1695 Dersan Street 503

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.