28 Crispin Private, Manor Park - Cardinal Glen and Area

$399,900
28 Crispin Private

$399,900

New
16d
Condo TownhouseStacked Townhouse

28 Crispin Private, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $2,476

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
16d
Score
22
Yield
6.9%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.6%
Property Type-Condo Townhouse
MLS® Number-X13873140
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,982 (2026)
Maintenance-$414.52/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Water (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-Living Room, Wood
Pool-None
Exterior-Brick, Stucco (Plaster)
Possession-60 days/As Per Tenancy
Neighbourhood-3102 - Manor Park
Title-Residential Condo & Other

No agent assigned

Situated in the highly sought after community in Manor Park, this bright, well maintained upper unit 2 Bedrooms + Den features an open concept main level with a cozy fireplace & balcony off the living room. The den has many options as home office, guest space or even a third bedroom with a convenient 2 piece bathroom adjacent. Hardwood flooring throughout. Upstairs the master bedroom features its own private balcony overlooking courtyard. Additionally another spacious bedroom, a full bath and laundry room complete the level. Low maintenance living makes this opportunity perfect for first time home buyers or investors with excellent tenants built in. Close to trails, downtown and everyday conveniences.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,476/mo
Mortgage $1,613
Monthly Loss $2,052
Principal$424
Interest$1,189
Property Tax$249
Condo Fees$415
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.6%2
5-Year IRR
11.4%46
10-Year IRR
11.9%
Returns Index
23.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$27,636/yr
NOI
$14,516/yr
Net Cash Flow
-$403/mo
Cash Margin
-17.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
32.2/ 100

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

Comparables

Properties near 28 Crispin Private

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.