25 Water Walk Drive 120, Markham

$488,000
25 Water Walk Drive 120

$488,000

New
3d
Condo ApartmentApartment

25 Water Walk Drive 120, Markham

Total Monthly Obligation $2,924

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
3d
Score
19
Yield
5.7%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Condo Apartment
MLS® Number-N14098434
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 20, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,521 (2026)
Maintenance-$545.04/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-PROPTECH REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-TBD
Neighbourhood-Unionville
Title-Residential Condo & Other

No agent assigned

Welcome To Riverside Uptown Markham In The Highly Sought-After Unionville Community! This Ground-Level Suite Features Soaring 10-Ft Ceilings And A Functional 1 Bedroom Plus Den Layout with 2 Washrooms. The Separate Den, Complete With A Door And Closet, Offers Excellent Flexibility As A Second Bedroom Or Private Home Office. Modern Open Concept Kitchen with Quartz Countertops, Backsplash and Stainless Steel Appliances. Enjoy The Convenience Of Ground-Level Living With A Walkout To A Large 225 sq ft Terrace Area. Direct Access To Highway 7 From Your Own Terrace Makes Stepping Out For Transit, Shopping And Dining Effortless, Without Waiting For An Elevator. Residents Enjoy Building Amenities Including 24 hour Concierge, Gym, Outdoor Pool, Party Room and much more! Conveniently Located Near Downtown Markham, walking distance to Nearby Restaurants, Shopping, Downtown Markham, Cineplex, Unionville GO Station And minutes away from Highways 404 & 407. Top Ranking School zone, Unionville High School. A Wonderful Combination Of Indoor Comfort, Outdoor Space And Everyday Convenience!

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

Closing Costs

Mortgage Amount
$390,400
Land Transfer Taxes$6,235
Legal Fees (Est.)
$
Total cash required for closing$105,335

Total Monthly Obligation

$2,924/mo
Mortgage $1,968
Monthly Loss $2,406
Principal$518
Interest$1,450
Property Tax$210
Condo Fees$545
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.2%24
10-Year IRR
9.3%
Returns Index
13.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$27,744/yr
NOI
$13,508/yr
Net Cash Flow
-$843/mo
Cash Margin
-36.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
26.7/ 100

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

Comparables

Properties near 25 Water Walk Drive 120

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.