177 Vauxhall Drive, Toronto E04

$599,000
177 Vauxhall Drive

$599,000

New
3d
Semi-Detached 2-Storey

177 Vauxhall Drive, Toronto E04

Total Monthly Obligation $3,097

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
3d
Score
24
Yield
6.2%
Cash on Cash
2.6%
Cap Rate
5.1%
5Y IRR
17.6%
10Y IRR
16.3%
Property Type-Semi-Detached
MLS® Number-E14100490
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-27.5 × 119.66 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,669.26 (2026)
Parking-3 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-NU STREAM REALTY (TORONTO) INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Dorset Park
Title-Residential Freehold

No agent assigned

Welcome to this beautifully renovated stunning 3-bedroom semi-detached home., thoughtfully updated to offer a fresh, modern living experience. Featuring recent renovation throughout, this move-in ready property combines contemporary style with everyday comfort. Situated on a generous 28X120 feet lot, the home offers excellent space for families, first-home buyers, and investors alike. Newly finished basement with separate entrance and a brand new kitchen and a brand new washroom, providing more comfortable living area or use it as a potential in-law space. Enjoy a refreshed interior, a functional layout, and the convenience of a desirable Toronto location close to schools, parks, shopping, transit, and everyday amenities. A fantastic opportunity to own a beautifully updated homw with nothing left to do but move in and enjoy!

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,097/mo
Mortgage $2,416
Monthly Loss $2,461
Principal$636
Interest$1,780
Property Tax$306
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.0%4
5-Year IRR
13.3%60
10-Year IRR
13.2%
Returns Index
31.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$37,032/yr
NOI
$25,160/yr
Net Cash Flow
-$320/mo
Cash Margin
-10.4%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
29.2/ 100

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

Comparables

Properties near 177 Vauxhall Drive

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.