110 Promenade Circle 1705, Vaughan

$799,000
110 Promenade Circle 1705

$799,000

Price Change
30d
Condo ApartmentApartment

110 Promenade Circle 1705, Vaughan

Total Monthly Obligation $4,704

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1000-1199
DOM
30d
Score
16
Yield
4.9%
Cash on Cash
-8.7%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.3%
Property Type-Condo Apartment
MLS® Number-N13818262
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Age-31-50
Taxes-$3,438.9 (2026)
Maintenance-$994.14/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-MAIN STREET REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate/Flexible
Neighbourhood-Brownridge
Title-Residential Condo & Other

No agent assigned

Experience Elevated Living At Its Finest! This Exceptional Corner Unit Penthouse Highlights An Incredible Layout Featuring An Expansive Living Dining Area With Hardwood Flooring And Incredible Wall To Wall Windows Overlooking A Large Terrace With Jaw Dropping Northwest Views! The Functional Eat-In Kitchen Offers Ample Cupboard And Counter Space, Backsplash And Under-Cabinet Lighting. Large Primary Bedroom Boasts His And Hers Double Closets, Ensuite Bath With Soaker Tub And Stand Alone Shower. Extras Include Ensuite Laundry Room With Additional Storage Space And 2 Underground Parking Spaces! Amenities Include Gated Entry With Security, Outdoor Pool, Sauna, Tennis Court, Gym, and More! Proximity to Promenade Mall And Amazing Public Transit! Don't Miss Out!

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$4,704/mo
Mortgage $3,223
Monthly Loss $3,856
Principal$848
Interest$2,375
Property Tax$287
Condo Fees$994
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.9%14
10-Year IRR
7.6%
Returns Index
8.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$38,772/yr
NOI
$17,126/yr
Net Cash Flow
-$1,796/mo
Cash Margin
-55.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.0/ 100

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

Comparables

Properties near 110 Promenade Circle 1705

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.