28 Uptown Drive Ph15, Markham

$709,900
28 Uptown Drive Ph15

$709,900

New
2d
Condo ApartmentApartment

28 Uptown Drive Ph15, Markham

Total Monthly Obligation $4,024

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
2d
Score
17
Yield
4.8%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Condo Apartment
MLS® Number-N14101386
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,144 (2025)
Maintenance-$698.77/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-PROPERTY.CA INC.
Cooling-Other
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Unionville
Title-Residential Condo & Other

No agent assigned

Penthouse unit in the heart of downtown Markham at River Walk Condos. Spacious (887SF), lightfilled corner unit 2 bedroom, 2 bathroom condo with a functional split layout. Open conceptfloor plan leads out to over sized private rooftop terrace. One parking and One locker Included. Being sold as power of sale. Mins To 407, 404, Go Train And Markham Civic Centre, Viva Bus And Yrt.

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

Closing Costs

Mortgage Amount
$567,920
Land Transfer Taxes$10,673
Legal Fees (Est.)
$
Total cash required for closing$154,153

Total Monthly Obligation

$4,024/mo
Mortgage $2,864
Monthly Loss $3,271
Principal$754
Interest$2,110
Property Tax$262
Condo Fees$699
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.8%17
10-Year IRR
8.2%
Returns Index
10.0/ 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
$34,356/yr
NOI
$16,991/yr
Net Cash Flow
-$1,448/mo
Cash Margin
-50.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.4/ 100

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

Comparables

Properties near 28 Uptown Drive Ph15

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.