665 Bathgate Drive 1601, Overbrook - Castleheights and Area

$269,900
665 Bathgate Drive 1601

$269,900

New
30d
Condo ApartmentApartment

665 Bathgate Drive 1601, Overbrook - Castleheights and Area

Total Monthly Obligation $2,216

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
30d
Score
27
Yield
10.4%
Cash on Cash
5.6%
Cap Rate
5.8%
5Y IRR
20.1%
10Y IRR
18.3%
Property Type-Condo Apartment
MLS® Number-X13823636
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,246 (2026)
Maintenance-$740.46/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Radiant (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate/Flexible
Neighbourhood-3505 - Carson Meadows
Title-Residential Condo & Other

No agent assigned

Move-in ready two-bedroom unit in Las Brisas. Unit is located on the 16th floor with west-facing (downtown) views from the balcony. Unit Features large living room, open dining area. Clean and tidy kitchen with plenty of cabinetry. Cozy carpets throughout. Primary bedroom with walk-in bonus storage area. Good size closets. Secondary bedroom and full bathroom completes the level. ESA Certificate available for replacement of panel, copper pig-tailing of all switches, plugs, and fixtures. Unit has been freshly painted. Underground parking space D-214. and Locker #1601 in room #14 (basement). Building amenities include: Gym, Indoor pool, sauna, library and more. Proximity to many amenities including Gloucester Center and Blair Station. Transit close-by. Minutes to NRC, CSIS/CSEC, CMHC. Call today!

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

Closing Costs

Mortgage Amount
$215,920
Land Transfer Taxes$2,524
Legal Fees (Est.)
$
Total cash required for closing$58,004

Total Monthly Obligation

$2,216/mo
Mortgage $1,089
Monthly Loss $1,930
Principal$286
Interest$802
Property Tax$187
Condo Fees$740
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.1%5
5-Year IRR
14.6%68
10-Year IRR
14.7%
Returns Index
35.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$28,200/yr
NOI
$11,848/yr
Net Cash Flow
-$101/mo
Cash Margin
-4.3%2
Cash Flow Index
2.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9120
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
37.4/ 100

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

Comparables

Properties near 665 Bathgate Drive 1601

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.