4482 Harper Avenue, Cyrville - Carson Grove - Pineview

$499,900
4482 Harper Avenue

$499,900

New
7d
Condo TownhouseStacked Townhouse

4482 Harper Avenue, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $3,063

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
7d
Score
18
Yield
5.7%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Townhouse
MLS® Number-X14086524
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 16, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$3,854.44 (2026)
Maintenance-$525/mo
Locker-None
Parking-1 - Attached
Basement-Other
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Possession-Vacant - Flexible
Neighbourhood-2202 - Carson Grove
Title-Residential Condo & Other

No agent assigned

Dare to Compare...Truly turnkey fully renovated upper unit with GARAGE & open concept living! Stunning Eat-In Kitchen PLUS breakfast bar, Quartz Counters, High End Stainless steel appliances in the Kitchen and Laundry (2020) - Loads of cupboard space with additional large custom pantry. Main floor laundry room. Beautiful Modern hardwood floors. Cozy up to your Natural Gas Fireplace this winter and BBQ all year long with your Gas BBQ Hookup on the main floor balcony. 2nd floor balcony is ideal for growing vegetables in the summer with Southern Exposure. Stylish Modern blinds throughout. (Primary bedroom includes blackout blind) DIRECT INSIDE ACCESS to your PRIVATE GARAGE with room for storage and your car. Located in the heart of the east end, a Hop skip and a jump to the LRT, Silver City Cinema, Gloucester Mall, Restaurants, Costco, Chapters/Starbucks, Fit 4 Less, CSIS, and CSE - Easy access to Highway 417, CMHC, Montfort Hospital, NRC and the Downtown core is just minutes away. All the big ticket items have been replaced; Central Air Conditioning & Natural Gas Hot Water Tank replaced in 2021, New Furnace in 2022. OPEN HOUSE SUNDAY OCT 18TH 2:00-4:00

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$3,063/mo
Mortgage $2,016
Monthly Loss $2,532
Principal$531
Interest$1,486
Property Tax$321
Condo Fees$525
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.8%22
10-Year IRR
9.1%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$28,704/yr
NOI
$13,279/yr
Net Cash Flow
-$910/mo
Cash Margin
-38.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.6/ 100

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

Comparables

Properties near 4482 Harper 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.