111 Civic Square Gate 222, Aurora

$549,990
111 Civic Square Gate 222

$549,990

Price Change
22d
Condo ApartmentApartment

111 Civic Square Gate 222, Aurora

Total Monthly Obligation $3,187

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
22d
Score
16
Yield
4.4%
Cash on Cash
-9.9%
Cap Rate
2.4%
5Y IRR
7.8%
10Y IRR
8.5%
Property Type-Condo Apartment
MLS® Number-N13848666
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,735 (2026)
Maintenance-$541/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Bayview Wellington
Title-Residential Condo & Other

No agent assigned

LOCATION! LOCATION! LOCATION! IF CONVENIENCE IS IMPORTANT TO YOU, THIS IS THE ONE! Park and playground-1 minute, Walking Trails -1 minute, Movie Theatre - 2 minutes, Town Office - 2 minutes, Aurora Arboretum- 3 minutes, Seniors Centre-3 minutes, Supermarkets, Shopping and Restaurants 5 minutes, GO Train- 10 minutes AND THEN THERE'S THE HOME... Bright open-concept second-floor apartment, 9-ft ceilings throughout, Large west-facing balcony with afternoon/evening sunshine, Modern kitchen with granite countertops & glass tile backsplash, New stainless-steel double sink & faucet, Reverse osmosis water filtration system, Full appliance package + new dishwasher, New glass-enclosed shower in bathroom RESORT-STYLE AMENITIES AT YOUR DOOR: Outdoor swimming pool, Hot tub, Fitness centre, Party & games room, Library, Guest suite, Beautiful gardens, BBQ area, Community gardening area, Dog spa, Guest parking, Concierge, On-site property manager WHY RENT OR BUY FARTHER AWAY? Enjoy a lifestyle where parks, trails, shopping, dining, entertainment, transit and everyday essentials are all minutes-or even steps-from your door. COME SEE HOW RESORT STYLE CONVENIENT LIFE CAN BE!

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

Closing Costs

Mortgage Amount
$439,992
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,973

Total Monthly Obligation

$3,187/mo
Mortgage $2,219
Monthly Loss $2,604
Principal$584
Interest$1,635
Property Tax$228
Condo Fees$541
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.7%10
10-Year IRR
6.7%
Returns Index
6.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$24,000/yr
NOI
$9,973/yr
Net Cash Flow
-$1,387/mo
Cash Margin
-69.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
24.0/ 100

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

Comparables

Properties near 111 Civic Square Gate 222

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.