1402 Mayview Avenue, Carlington - Central Park

$874,000
1402 Mayview Avenue

$874,000

New
17d
Semi-Detached 2-Storey

1402 Mayview Avenue, Carlington - Central Park

Total Monthly Obligation $4,496

HausQ Valuation Report
Beds
5
Baths
4
Park
2
Sqft
1500-2000
DOM
17d
Score
16
Yield
4.1%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Semi-Detached
MLS® Number-X13865608
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-24.9 × 99.64 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$7,149 (2026)
Parking-3 - Attached
Basement-Full, Separate Entrance, Apartment
Heating-Forced Air (Gas)
Brokerage-FIDACITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-5301 - Carlington
Title-Residential Freehold

No agent assigned

Welcome to 1402 Mayview Ave - This 2021 Semi Detach with Secondary Dwelling Unit is perfect as an income property or a multi-generational home! The upper unit features 3 bedrooms and 3 baths, with a bright, open main floor boasting a large family room, dining area, and kitchen. Upstairs, enjoy a spacious primary bedroom with a 5-piece ensuite and walk-in closet, 2 additional bedrooms, a 3-piece bath, and convenient 2nd-floor laundry. The lower unit is a 2-bedroom, 1-bath apartment with large windows for abundant natural light, radiant floor heating, a family room, den, kitchen, and in-unit laundry. The large backyard and proximity to schools, parks, and amenities make this property a must-see! Unit A Tenant is Month to Month, Unit B signed Lease Oct 2026. Total Monthly Rent 4780$/month combined (tenant pays own hydro, landlord pays water and gas)

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

Closing Costs

Mortgage Amount
$699,200
Land Transfer Taxes$13,955
Legal Fees (Est.)
$
Total cash required for closing$190,255

Total Monthly Obligation

$4,496/mo
Mortgage $3,525
Monthly Loss $3,569
Principal$928
Interest$2,598
Property Tax$596
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$36,000/yr
NOI
$20,751/yr
Net Cash Flow
-$1,796/mo
Cash Margin
-59.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
18.8/ 100

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

Comparables

Properties near 1402 Mayview Avenue

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.