22 Lytham Green Circle 23, Newmarket

$599,900
22 Lytham Green Circle 23

$599,900

New
8d
Condo TownhouseStacked Townhouse

22 Lytham Green Circle 23, Newmarket

Total Monthly Obligation $3,194

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
8d
Score
18
Yield
4.7%
Cash on Cash
-5.7%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Townhouse
MLS® Number-N14084252
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 15, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Age-0-5
Taxes-$3,584 (2026)
Maintenance-$275.51/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Flexible
Neighbourhood-Glenway Estates
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully new condo townhouse in Newmarket's desirable Glenway Estates community only two years old. This modern home features with 2 bedrooms, 2 bathrooms, and 1included parking space. Perfect for first-time buyers, downsizers, or investors. Enjoy convenient access to public transit and only few minutes drive to Upper Canada Mall,restaurants, grocery stores, and Southlake Regional Health Centre. Easy accessible with GO Transit , Highways 400/ 404 and community amenities nearby. Don't miss this opportunity to enjoy modern living in a sought-after neighbourhood.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,194/mo
Mortgage $2,420
Monthly Loss $2,557
Principal$637
Interest$1,783
Property Tax$299
Condo Fees$276
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 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
$28,428/yr
NOI
$16,295/yr
Net Cash Flow
-$1,062/mo
Cash Margin
-44.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
24.9/ 100

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

Comparables

Properties near 22 Lytham Green Circle 23

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.