111 Zokol Drive, Aurora

$1,580,000
111 Zokol Drive

$1,580,000

New
23d
DetachedBungaloft

111 Zokol Drive, Aurora

Total Monthly Obligation $7,381

Beds
4
Baths
4
Park
5
Sqft
2500-3000
DOM
23d
Score
16
Yield
3.7%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-N13844234
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-37.24 × 129.55 ft
Listed on site-Sep 30, 2026
Style-Bungaloft
Building Type-Detached
Taxes-$7,598.48 (2025)
Parking-7 - Detached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 ATRIA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bayview Northeast
Title-Residential Freehold

No agent assigned

Rarely offered bungaloft in Bayview Meadows, Aurora! Built by Aspen Ridge Homes, this model is 1 of only two in the neighbourhood. Immaculately maintained by its original owners, there is so much to appreciate in this stunning home. High-quality features and upgrades throughout include a custom kitchen with marble countertops, double sinks, and beautifully designed soft-close cabinetry with thoughtfully designed pull-out shelves and drawers. Enjoy a coffered vaulted ceiling in the family room, a formal dining room with abundant natural light, and a spectacular main floor primary bedroom suite with vaulted ceilings and a double French door walk-out to a private balcony. Additional features include an enclosed mudroom with a sink, a very private and generously sized stone rear patio, and a basement with a separate entrance and full-sized above-ground windows-the perfect blank canvas to finish. Amazing location within walking distance to many amenities: minutes to Hwy 404 and the GO Train, steps to public transit, a few minutes' walk to Dr. G.W. Williams Secondary School, and a 10-minute drive to St. Andrew's College!

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

Closing Costs

Mortgage Amount
$1,264,000
Land Transfer Taxes$28,075
Legal Fees (Est.)
$
Total cash required for closing$345,575

Total Monthly Obligation

$7,381/mo
Mortgage $6,373
Monthly Loss $5,704
Principal$1,677
Interest$4,696
Property Tax$633
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.3%19
10-Year IRR
8.4%
Returns Index
11.1/ 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
$58,680/yr
NOI
$40,714/yr
Net Cash Flow
-$2,980/mo
Cash Margin
-61.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
14.7/ 100

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

Comparables

Properties near 111 Zokol 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.