481 Rupert Avenue 122, Whitchurch-Stouffville

$499,000
481 Rupert Avenue 122

$499,000

New
22d
Condo ApartmentApartment

481 Rupert Avenue 122, Whitchurch-Stouffville

Total Monthly Obligation $2,962

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
700-799
DOM
22d
Score
17
Yield
4.7%
Cash on Cash
-9.1%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Condo Apartment
MLS® Number-N13850904
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,380.93 (2025)
Maintenance-$550.82/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Stouffville
Title-Residential Condo & Other

No agent assigned

Welcome to 481 Rupert Avenue, Unit #122 in Stouffville! Spacious and bright, 1+1 bedroom, 2 bathroom condo located on the ground floor with smooth 9 foot ceilings and a walk-out to a private balcony. The bright, open-concept layout features modern finishes, a stylish kitchen with stainless steel appliances, and a versatile den perfect for a home office. The spacious primary bedroom offers ample closet space, and the main bathroom is conveniently located just outside the bedroom. Enjoy the ease of In-suite laundry and underground parking. Fantastic building amenities include an indoor pool, fitness centre, and party room. Conveniently located close to shops, restaurants, parks, and the GO station! This is the perfect space for first time home buyers, down-sizers, or anyone seeking low- maintenance living in the heart of Stouffville!

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,962/mo
Mortgage $2,013
Monthly Loss $2,432
Principal$530
Interest$1,483
Property Tax$198
Condo Fees$551
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.2%12
10-Year IRR
7.1%
Returns Index
7.0/ 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
$23,388/yr
NOI
$9,658/yr
Net Cash Flow
-$1,208/mo
Cash Margin
-62.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
25.6/ 100

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

Comparables

Properties near 481 Rupert Avenue 122

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.