2141 Belair Drive, Belair Park - Copeland Park and Area

$725,000
2141 Belair Drive

$725,000

Price Change
64d
DetachedBungalow

2141 Belair Drive, Belair Park - Copeland Park and Area

Total Monthly Obligation $3,679

HausQ Valuation Report
Beds
5
Baths
2
Park
5
Sqft
1100-1500
DOM
64d
Score
19
Yield
4.9%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-X13712556
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-56 × 100 ft
Listed on site-Aug 20, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,553 (2025)
Parking-6 - Detached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Wood
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-ASAP/Immediate
Neighbourhood-5401 - Bel Air Park
Title-Residential Freehold

No agent assigned

Pre-inspected! Located on Bel-Air Drive in the well-established highly sought after Bel-Air Park neighbourhood, this 3+2 bedroom and 2 bathroom home has plenty of space inside and out. The main floor features a beautifully renovated kitchen with granite countertops, hardwood and tile flooring throughout, and a wood-burning fireplace in the living room. The fully fenced backyard backs onto an elementary school yard, giving you added privacy with no rear neighbours, and includes a hot tub, detached garage and storage shed. A separate backyard studio is a great bonus and could easily be used as a home office, workshop, art studio, playroom or whatever suits your needs. Close to schools, Algonquin College, daycares, parks, public transit and amenities, this is a great family home in a highly sought-after area. 24 hr irr on all offers.

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,679/mo
Mortgage $2,924
Monthly Loss $2,909
Principal$770
Interest$2,155
Property Tax$379
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 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
$35,520/yr
NOI
$22,915/yr
Net Cash Flow
-$1,015/mo
Cash Margin
-34.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.0/ 100

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

Comparables

Properties near 2141 Belair Drive

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.