28 Prince Regent Street 305, Markham

$428,880
28 Prince Regent Street 305

$428,880

New
9d
Condo ApartmentApartment

28 Prince Regent Street 305, Markham

Total Monthly Obligation $2,861

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
9d
Score
18
Yield
6.4%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Condo Apartment
MLS® Number-N14083194
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-11-15
Taxes-$2,493.95 (2025)
Maintenance-$723/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-KW Living Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Vacant
Neighbourhood-Cathedraltown
Title-Residential Condo & Other

No agent assigned

2. REMARKS MUST RELATE DIRECTLY TO PROPERTY. 3. DISCLOSE POTL DETAILS & POTL MONTHLY FEES IN THIS FIELD. Gorgeous Low Rise Luxury Building In The Heart of Cathedral town. One Of The Best Split 2-Bdrm Floor Plans. Rare To Find! Two Balconies Overlook A Tranquil Courtyard. Just Minutes To 407/404, Schools, Parks & Ponds, Mall, Restaurants, Grocery Shops, Costco & Entertainments. Parking And Locker Included. 24/7 Concierge. Top Schools - Sir John A Macdonald Ps, Pierre Elliott Trudeau Hs And Richmond Green.

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

Closing Costs

Mortgage Amount
$343,104
Land Transfer Taxes$5,053
Legal Fees (Est.)
$
Total cash required for closing$92,329

Total Monthly Obligation

$2,861/mo
Mortgage $1,730
Monthly Loss $2,406
Principal$455
Interest$1,275
Property Tax$208
Condo Fees$723
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.7%22
10-Year IRR
9.1%
Returns Index
12.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$27,420/yr
NOI
$11,108/yr
Net Cash Flow
-$804/mo
Cash Margin
-35.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
26.9/ 100

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

Comparables

Properties near 28 Prince Regent Street 305

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.