17 Royal Appian Crescent, Vaughan

$989,000
17 Royal Appian Crescent

$989,000

New
23d
Semi-Detached 2-Storey

17 Royal Appian Crescent, Vaughan

Total Monthly Obligation $4,748

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
23d
Score
17
Yield
4.1%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Semi-Detached
MLS® Number-N13844330
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-23.59 × 121.51 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,607.68 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-TBD
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Attention First-Time Home Buyers & Growing Families. Welcome To 17 Royal Appian Cres, An Elegant And Well-Maintained 1500 Sq. Ft. Three-Bedroom Freehold Semi-Detached Home In Vaughan's Desirable Patterson/Dufferin Hill Neighbourhood. The Main Floor Features A Bright Combined Living And Dining Area, Eat-In Kitchen With Stainless Steel Appliances, And A Walkout To A Brand-New Deck (2026) With Further Access To A Spacious Fenced Backyard With A Gardening Area, Perfect For Outdoor Enjoyment. Both Main Floor And Second Floor Offer Upgraded Solid Oak Hardwood Flooring. Upstairs, There Are Three Spacious Bedrooms. The Primary Bedroom Comes With A Walk-In Closet And A Four (4)-Piece Ensuite. The Finished Basement Adds Even More Versatility With A Recreation Room, Laundry Room, Cold Room, And Additional Storage Potential. Recent Upgrades Include: Furnace (2017), A/C (2017), Deck (2026), Main Floor Light Fixtures (2024), Main Floor Popcorn Removal And Flat Ceilings (2024), Garage Doors (2020), Primary Bedroom, Three Bathrooms And Kitchen Repainted In 2026. This Home Is Located Within A Short Walk To Rutherford GO Station, Forest Run Public School, Asadino And Alexander Parks And Playgrounds, And Soccer Fields. Close Proximity To Stephen Lewis Secondary School, North Thornhill Community Centre, Vaughan Mills Shopping Mall, Canada's Wonderland, York University, YRT/VIVA Transit, And Highways 407/400/7 For Easy Commuting Across The GTA.

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

Closing Costs

Mortgage Amount
$791,200
Land Transfer Taxes$16,255
Legal Fees (Est.)
$
Total cash required for closing$215,555

Total Monthly Obligation

$4,748/mo
Mortgage $3,989
Monthly Loss $3,699
Principal$1,050
Interest$2,940
Property Tax$384
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$40,992/yr
NOI
$27,785/yr
Net Cash Flow
-$1,674/mo
Cash Margin
-49.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.7/ 100

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

Comparables

Properties near 17 Royal Appian Crescent

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.