2650 Southvale Crescent 417, Elmvale Acres and Area

$319,900
2650 Southvale Crescent 417

$319,900

New
58d
Condo ApartmentApartment

2650 Southvale Crescent 417, Elmvale Acres and Area

Total Monthly Obligation $2,592

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
58d
Score
31
Yield
11.0%
Cash on Cash
8.4%
Cap Rate
6.4%
5Y IRR
22.3%
10Y IRR
20.2%
Property Type-Condo Apartment
MLS® Number-X13712916
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Aug 26, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,492.03 (2025)
Maintenance-$894.37/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-3705 - Sheffield Glen/Industrial Park
Title-Residential Condo & Other

No agent assigned

This beautifully renovated 3 bedroom, 2 bathroom, two level apartment offers over 1,200 square feet of stylish living space, thoughtfully updated for modern comfort. The main level has been completely renovated right down to the light switches and features a spacious layout with separate living and dining areas, a well appointed kitchen and convenient powder room. The primary bedroom is also located on this level, providing ease and accessibility.. Freshly painted throughout, the entire condo feels bright, clean, and move in ready. The lower level offers two generously sized bedrooms, a lovely 5 piece bath complete with his and hers sinks, and an in-unit laundry for everyday convenience. Step outside to enjoy peaceful time on the private balcony, where you can relax and take in the gorgeous views. Located close to schools, shopping, transit, and all amenities, this home is the perfect balance of space, style, and convenience.

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

Closing Costs

Mortgage Amount
$255,920
Land Transfer Taxes$3,274
Legal Fees (Est.)
$
Total cash required for closing$68,754

Total Monthly Obligation

$2,592/mo
Mortgage $1,290
Monthly Loss $2,253
Principal$340
Interest$951
Property Tax$208
Condo Fees$894
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.1%38
Cash-on-Cash
1.0%10
5-Year IRR
17.0%82
10-Year IRR
16.7%
Returns Index
44.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
31/ 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
$35,328/yr
NOI
$16,171/yr
Net Cash Flow
$57/mo
Cash Margin
1.9%7
Cash Flow Index
6.8/ 100
Risk Profile
Weight: 20%
DSCR
1.0431
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
37.2/ 100

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

Comparables

Properties near 2650 Southvale Crescent 417

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.