136 Darlington Private 204, Hunt Club - Windsor Park Village and Area

$719,000
136 Darlington Private 204

$719,000

New
35d
Condo ApartmentApartment

136 Darlington Private 204, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $4,627

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
35d
Score
14
Yield
3.9%
Cash on Cash
-16.0%
Cap Rate
1.1%
5Y IRR
3.2%
10Y IRR
5.1%
Property Type-Condo Apartment
MLS® Number-X13800806
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 18, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,578 (2026)
Maintenance-$1,062/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas, Living Room
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-4803 - Hunt Club/Western Community
Title-Residential Condo & Other

No agent assigned

Spacious 2-bedroom plus den condo offering just under 1,300 sq. ft. of well-designed living space. The bright, open-concept layout features hardwood flooring throughout the main living areas, with views of green lawns and mature trees from every window. The kitchen offers granite countertops, a centre island and generous cabinetry. The large primary bedroom features a walk-in closet, walk-in shower and patio doors opening directly onto the private terrace. Custom shutters and blinds add a polished finishing touch. Enjoy excellent amenities including an indoor pool, exercise room, party room, two libraries, underground parking, plus an outdoor BBQ and sitting area off the clubhouse. Surrounded by walking trails and close to shopping, restaurants and everyday amenities. A spacious, low-maintenance home in a beautiful setting. 24 HOUR IRREVOCABLE ON ALL OFFERS.

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

Closing Costs

Mortgage Amount
$575,200
Land Transfer Taxes$10,855
Legal Fees (Est.)
$
Total cash required for closing$156,155

Total Monthly Obligation

$4,627/mo
Mortgage $2,900
Monthly Loss $3,864
Principal$763
Interest$2,137
Property Tax$465
Condo Fees$1,062
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.6%6
Cash-on-Cash
-19.6%0
5-Year IRR
0.6%3
10-Year IRR
3.8%
Returns Index
2.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$27,948/yr
NOI
$4,431/yr
Net Cash Flow
-$2,531/mo
Cash Margin
-108.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.131
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
17.4/ 100

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

Comparables

Properties near 136 Darlington Private 204

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.