1380 Prince of Wales Drive S 510, Mooneys Bay - Carleton Heights and Area

$175,000
1380 Prince of Wales Drive S 510

$175,000

New
6d
Condo Apartment1 Storey/Apt

1380 Prince of Wales Drive S 510, Mooneys Bay - Carleton Heights and Area

Total Monthly Obligation $1,569

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
900-999
DOM
6d
Score
72
Yield
15.7%
Cash on Cash
26.8%
Cap Rate
10.4%
5Y IRR
37.8%
10Y IRR
34.2%
Property Type-Condo Apartment
MLS® Number-X14090676
Beds-1
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 17, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,079.5 (2026)
Maintenance-$490/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Other (Electric)
Brokerage-LPT REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-4702 - Carleton Square
Title-Residential Condo & Other

No agent assigned

Priced to Sell ! Bring your vision to this one-bedroom property priced to sell and explore the opportunity to make it your own. Ready for updates and personal touches, this one-bedroom offers a chance to create a space that reflects your style while adding value along the way. A rewarding project for buyers looking to renovate and customize their next home/project.

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

Closing Costs

Mortgage Amount
$140,000
Land Transfer Taxes$1,475
Legal Fees (Est.)
$
Total cash required for closing$37,975

Total Monthly Obligation

$1,569/mo
Mortgage $706
Monthly Loss $1,383
Principal$186
Interest$520
Property Tax$173
Condo Fees$490
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
8.2%75
Cash-on-Cash
15.7%81
5-Year IRR
29.3%99
10-Year IRR
27.3%
Returns Index
87.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
72/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$27,492/yr
NOI
$14,383/yr
Net Cash Flow
$493/mo
Cash Margin
21.5%79
Cash Flow Index
78.6/ 100
Risk Profile
Weight: 20%
DSCR
1.7086
LTV Ratio
80.0%18
Vacancy Buffer
5.9 mo91
Risk Index
65.1/ 100

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

Comparables

Properties near 1380 Prince of Wales Drive S 510

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.