263 Botanica Private 77, Dows Lake - Civic Hospital and Area

$824,900
263 Botanica Private 77

$824,900

New
35d
Condo Apartment2-Storey

263 Botanica Private 77, Dows Lake - Civic Hospital and Area

Total Monthly Obligation $5,624

Bed+Den
3+1
Baths
2
Park
1
Sqft
2000-2249
DOM
35d
Score
45
Yield
10.6%
Cash on Cash
11.9%
Cap Rate
7.1%
5Y IRR
25.2%
10Y IRR
22.7%
Property Type-Condo Apartment
MLS® Number-X13806424
Bed+Den-3+1
Bathrooms-2
Size-2000-2249 sqft
Listed on site-Sep 18, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$5,780 (2026)
Maintenance-$1,615.18/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-Wood
Pool-None
Exterior-Brick
Possession-flexible
Neighbourhood-4504 - Civic Hospital
Title-Residential Condo & Other

No agent assigned

Welcome to beautiful Botanica Pvt. Outstanding location just off Carling, next to the Civic Hospital, near Experimental Farm, steps from Preston Street/Little Italy, Dow's Lake, Hintonburg, Wellington Village & downtown. The unit comes in at approx. 2138sq.ft and spread over 2 floors, with 3 beds and 2 full baths, this condo is sure to please. Large bay windows allow for lots of natural light, upper level has 2 beds, full bath, large kitchen area, dining area, and a massive living room. Lower level has a large primary suite with a walk-in closet, ensuite w/soaker tub and shower, and also some storage and laundry. This is going to be the place that all the family wants to come and visit as Botanica Private has all the amenities one could ever desire including: large indoor heated pool, sauna, yoga studio, exercise center, library and a variety of outdoor terraces surrounded by large mature trees and walking paths that let you escape the city while being right in the heart of it. Gorgeous & well maintained gardens throughout the complex, there is a reason it is called Botanica. The unit itself is one of the largest you will find anywhere in the city, and it is near double the size of the 2 bedroom units in the complex. Schedule B must accompany all offers.

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

Closing Costs

Mortgage Amount
$659,920
Land Transfer Taxes$12,973
Legal Fees (Est.)
$
Total cash required for closing$179,453

Total Monthly Obligation

$5,624/mo
Mortgage $3,327
Monthly Loss $4,749
Principal$876
Interest$2,452
Property Tax$482
Condo Fees$1,615
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.2%52
Cash-on-Cash
6.3%28
5-Year IRR
21.1%94
10-Year IRR
19.8%
Returns Index
59.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
45/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$87,336/yr
NOI
$51,040/yr
Net Cash Flow
$926/mo
Cash Margin
12.7%39
Cash Flow Index
38.8/ 100
Risk Profile
Weight: 20%
DSCR
1.2853
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
32.2/ 100

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

Comparables

Properties near 263 Botanica Private 77

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.