51 Jonathan Gate, Vaughan

$1,390,000
51 Jonathan Gate

$1,390,000

New
23d
Detached2-Storey

51 Jonathan Gate, Vaughan

Total Monthly Obligation $6,440

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
23d
Score
15
Yield
3.3%
Cash on Cash
-8.7%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-N13846338
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-24.93 × 98.34 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,499.25 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE BROADWAY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-South
Exterior-Brick, Aluminum Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90 Days
Neighbourhood-Crestwood-Springfarm-Yorkhill
Title-Residential Freehold

No agent assigned

Tons Of Natural Light Flow Through This Premium Updated Detached 3 Bedroom 4 Bathroom House in Thornhill! With A Well Thought Out Layout, Where A Separate Entrance From The Garage Is Just A Half Level Away From The Large Finished Basement! The Cozy Family Room Has A Large Bay Window and Built-In Electronic Fireplace Which Is A Half Level Away From The Main; Giving You The Maximum Amount of Privacy and Home Comfort! This Home Truly Has A Perfect Blend Of Open Concept Areas Combined With A Great Use Of Half Levels and Wall Separation. Modern Hardwood Floors, Oak Stairs, Plenty Of Pot Lights, Modern Windows Throughout, Updated Modern Kitchen, 2022 Shingles, Recently New Furnace, Owned A/C Unit and Gas Hot Water Tank. A Beautifully Landscaped Private Fenced Backyard with Patio; Great For Entertaining Guests and Children! Premium Stone Work And Enclosure In The Front Yard, And Extended Driveway Space! Located In One of the Most Sought After Neighbourhoods in Thornhill/Vaughan (Crestwood-Springfarm-Yorkhill). Close To Top-Ranked Schools, Shopping Plazas, Malls and Public Transit! It Is Definitely Worth It To Come Take a Look!

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

Closing Costs

Mortgage Amount
$1,112,000
Land Transfer Taxes$24,275
Legal Fees (Est.)
$
Total cash required for closing$303,775

Total Monthly Obligation

$6,440/mo
Mortgage $5,607
Monthly Loss $4,965
Principal$1,475
Interest$4,131
Property Tax$458
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.1%15
10-Year IRR
7.5%
Returns Index
8.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$45,960/yr
NOI
$31,365/yr
Net Cash Flow
-$2,993/mo
Cash Margin
-78.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.2/ 100

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

Comparables

Properties near 51 Jonathan 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.