47 Riviera Drive, Vaughan

$959,900
47 Riviera Drive

$959,900

Extension
275d
Link2-Storey

47 Riviera Drive, Vaughan

Total Monthly Obligation $4,599

HausQ Valuation Report
Beds
5
Baths
3
Park
2
Sqft
1100-1500
DOM
275d
Score
18
Yield
4.5%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.1%
Property Type-Link
MLS® Number-N12718930
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-24.1 × 152.38 ft
Listed on site-Jan 21, 2026
Style-2-Storey
Building Type-Link
Taxes-$4,220 (2025)
Parking-3 - Attached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Glen Shields
Title-Residential Freehold

No agent assigned

Awesome Investment Opportunity! Live In & Rent Out! Finished 2 Bedroom Basement Apartment With Separate Side Entrance, 2 Kitchens, 3Bath, Newer Roof, Newer Floors On The First Level, No Carpet. Updated Washrooms, Freshly Painted. Newer Heat Pump, Newer Furnace, Excellent Location In Glen Shields! Steps from a park and public transit, with Easy Access to York University, Shopping, Community Centers, Libraries, Sports Facilities, and Top-Rated Schools. A Must See!!! VTB available.

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

Closing Costs

Mortgage Amount
$767,920
Land Transfer Taxes$15,673
Legal Fees (Est.)
$
Total cash required for closing$209,153

Total Monthly Obligation

$4,599/mo
Mortgage $3,872
Monthly Loss $3,580
Principal$1,019
Interest$2,853
Property Tax$352
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.4/ 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
$42,900/yr
NOI
$29,890/yr
Net Cash Flow
-$1,381/mo
Cash Margin
-38.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.7/ 100

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

Comparables

Properties near 47 Riviera 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.