12 Dandara Gate, Vaughan

$799,999
12 Dandara Gate

$799,999

Price Change
49d
Att/Row/Townhouse3-Storey

12 Dandara Gate, Vaughan

Total Monthly Obligation $3,897

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
49d
Score
19
Yield
4.9%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Att/Row/Townhouse
MLS® Number-N13747588
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-21.49 × 46.95 ft
Listed on site-Sep 4, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,538.88 (2025)
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick Front
Roof-Flat
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Steeles West Industrial
Title-Residential Freehold

No agent assigned

Stunning, newly built 3-bed, 3-bath townhome on the Toronto-Vaughan border, offering luxury parkside living along the Humber River. This meticulously maintained, sun-drenched home features a seamless open-concept layout and high-end finishes throughout. The gourmet kitchen boasts sleek granite countertops and premium stainless steel appliances, opening directly to a spacious balcony perfect for entertaining. Retreat to the primary suite, complete with a private 4-piece ensuite, large closet, and a second private balcony. Unbeatable convenience meets turnkey luxury with TTC and YRT transit right at your doorstep, and immediate access to Highways 400 and 407.

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$3,897/mo
Mortgage $3,227
Monthly Loss $3,048
Principal$849
Interest$2,378
Property Tax$295
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.3%38
10-Year IRR
10.8%
Returns Index
19.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$39,156/yr
NOI
$27,202/yr
Net Cash Flow
-$960/mo
Cash Margin
-29.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
22.6/ 100

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

Comparables

Properties near 12 Dandara Gate

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.