817 High Street 1, Britannia Heights - Queensway Terrace N and Area

$425,000
817 High Street 1

$425,000

New
35d
Condo Townhouse3-Storey

817 High Street 1, Britannia Heights - Queensway Terrace N and Area

Total Monthly Obligation $2,814

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
35d
Score
19
Yield
6.5%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Condo Townhouse
MLS® Number-X13803588
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 18, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$3,192.94 (2026)
Maintenance-$633.69/mo
Locker-None
Parking-1 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Other)
Brokerage-EASY LIST REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding, Wood
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Flexible
Neighbourhood-6201 - Britannia Heights
Title-Residential Condo & Other

No agent assigned

Visit the REALTOR website for further information about this Listing. Sun-filled end unit in an exclusive enclave of homes situated close to the beaches and shops of Britannia Village, Carling Campus (DND), shopping, transit, and Highways 417/416. This lovely three-level, 2-bedroom unit offers a single car garage with inside access to the unit. Welcoming foyer with main-level powder room. Enjoy the spacious, bright living & dining area with large windows and patio door to fabulous private deck with treehouse vibes. The kitchen has a pantry plus plenty of cabinets & counterspace, includes all appliances. Upstairs the primary bedroom is well-proportioned with amazing green views and a deep double closet with organizer. The south-facing second bedroom has all-day sun and a wall to wall closet. The main bathroom separates the two bedrooms and the sunny landing offers a bright and airy place for a reading nook or home office. The lower level offers flex space, utility room and laundry area and storage. Recent upgrades include new hardwood flooring on main and upper levels (2023), low-flow toilets (2024), natural gas furnace and high-efficiency heat pump (2024), stove (2026). This beautiful, tranquil home offers great value in an excellent location. Frequent bus service and a 15-minute walk to the future Pinecrest LRT station. 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$340,000
Land Transfer Taxes$4,975
Legal Fees (Est.)
$
Total cash required for closing$91,475

Total Monthly Obligation

$2,814/mo
Mortgage $1,714
Monthly Loss $2,363
Principal$451
Interest$1,263
Property Tax$266
Condo Fees$634
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.7%1
5-Year IRR
8.3%25
10-Year IRR
9.5%
Returns Index
13.6/ 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
$27,720/yr
NOI
$11,751/yr
Net Cash Flow
-$735/mo
Cash Margin
-31.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.5/ 100

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

Comparables

Properties near 817 High Street 1

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.