18 Water Walk Drive 706, Markham

$849,000
18 Water Walk Drive 706

$849,000

New
22d
Condo ApartmentApartment

18 Water Walk Drive 706, Markham

Total Monthly Obligation $4,546

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1000-1199
DOM
22d
Score
17
Yield
4.7%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-N13852054
Beds-2
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,540.33 (2026)
Maintenance-$625.96/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Unionville
Title-Residential Condo & Other

No agent assigned

*** Three Year New Luxury Residence in Prime Unioville at Warden/Hwy 7 *** Riverview Condos by Times Group *** Functional Layout with 2 Spit Bedrooms that have their own baths *** Rare Double Ensuites for Condo + Guest Powder Room *** Custom Built Shelves/Cabinets in some Rooms *** Fresh Paint *** Upgraded Ceiling/Pot Lights System in the Great Room *** $$$ spent ***Quartz Counter Top, 9 ft ceiling *** Close to Hwy 407/404, Top Ranked Unionville High, Minutes to GO/VIVA Transit, York University, Plazas, FMP, Downtown Markham, Markham City Hall and more *** Well Managed Building with classy finishes : Indoor Pool, Gym, Yoga Rm, Sauna, Party/Lounge Rms, BBQ Rooftop Terrace, 24/7 Concierge, Secure Smart Entry, Automated Parcel Lockers ....all these for Residents Enjoyment *** DO NOT MISS !!

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

Closing Costs

Mortgage Amount
$679,200
Land Transfer Taxes$13,455
Legal Fees (Est.)
$
Total cash required for closing$184,755

Total Monthly Obligation

$4,546/mo
Mortgage $3,425
Monthly Loss $3,644
Principal$901
Interest$2,523
Property Tax$295
Condo Fees$626
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.4%1
5-Year IRR
7.5%21
10-Year IRR
8.7%
Returns Index
11.6/ 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
$39,504/yr
NOI
$22,102/yr
Net Cash Flow
-$1,583/mo
Cash Margin
-48.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.0/ 100

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

Comparables

Properties near 18 Water Walk Drive 706

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.