2772 Pimlico Crescent 81, Blossom Park - Airport and Area

$359,900
2772 Pimlico Crescent 81

$359,900

New
21d
Condo Townhouse2-Storey

2772 Pimlico Crescent 81, Blossom Park - Airport and Area

Total Monthly Obligation $2,411

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
21d
Score
25
Yield
8.2%
Cash on Cash
3.4%
Cap Rate
5.3%
5Y IRR
18.2%
10Y IRR
16.8%
Property Type-Condo Townhouse
MLS® Number-X13857574
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,690 (2026)
Maintenance-$535/mo
Locker-None
Parking-1 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Vinyl Siding, Stucco (Plaster)
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-2604 - Emerald Woods/Sawmill Creek
Title-Residential Condo & Other

No agent assigned

END UNIT - 3 Bedroom condo townhouse - perfect for families, professionals, and investors. Spacious open concept living/dining room with patio door walk out to fenced yard. Large eat-in kitchen. Carpet free. Laminate flooring upstairs. Updated full bath. Recreation room on lower level. 1 PARKING SPOT Included. Well managed condo with low condo fees covering Water/Sewer, Building Insurance, inground pool & park. Great location - close to schools, trails, 24hr grocery, eateries, South Keys: Shopping Center, Cineplex, transit station & LRT. Exceptional convenience in a well-established neighbourhood. Don't miss this opportunity!

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,411/mo
Mortgage $1,452
Monthly Loss $2,029
Principal$382
Interest$1,070
Property Tax$224
Condo Fees$535
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.9%4
5-Year IRR
13.7%62
10-Year IRR
13.7%
Returns Index
32.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$29,688/yr
NOI
$15,209/yr
Net Cash Flow
-$184/mo
Cash Margin
-7.4%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
34.8/ 100

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

Comparables

Properties near 2772 Pimlico Crescent 81

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.