9245 Jane Street 303, Vaughan

$505,000
9245 Jane Street 303

$505,000

New
22d
Condo ApartmentApartment

9245 Jane Street 303, Vaughan

Total Monthly Obligation $3,201

Bed+Den
2+1
Baths
2
Park
1
Sqft
700-799
DOM
22d
Score
17
Yield
5.6%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-N13852678
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,637.24 (2026)
Maintenance-$744.16/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Other
Possession-TBD
Neighbourhood-Maple
Title-Residential Condo & Other

No agent assigned

Bellaria - The perfect place to call home, a gated luxury community with distinction and class that awaits you. Whether you are purchasing your first home, are in the process of downsizing/ right sizing or even purchasing for investment - This unit will suit your needs. Once you enter the grounds, after passing through the gate house security you will be surrounded by the meticulously maintained grounds - Providing a tranquil setting in central Maple. Suite 303 is not your average 1 + Den Unit - It Boasts over 700 Square feet of open concept space spread over a highly functional lay out. The clear and open unobstructed view brings an abundance of natural light into this home. The modern open kitchen features a breakfast bar as well as plenty of additional counter space to prepare meals, and store your small kitchen appliances/tools. There's even an adjacent pantry to store whatever will not fit in the kitchen - A rare feature to be seen in a condominium unit. You'll also find a well appointed bedroom with a generously sized walk in closet, as well as a 4 piece ensuite. In less than a 5 minute drive, find yourself shopping at Vaughan Mills Mall, having fun at Canada's wonderland, or on Highway 400 heading into Toronto, or North to Cottage Country. Your guests will be impressed as they are welcomed by the entry gate house staff where they will direct them upon entry to the property. Your guests will have plenty of options for parking before being greeted by the friendly lobby concierge. Living in the Bellaria community offers its residents a multitude of fantastic recreational amenities including a fitness room, sauna, reading room, party room, theatre room, games room with billiards table and more. Your new home awaits at Bellaria, Tower 3.

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

Closing Costs

Mortgage Amount
$404,000
Land Transfer Taxes$6,575
Legal Fees (Est.)
$
Total cash required for closing$109,075

Total Monthly Obligation

$3,201/mo
Mortgage $2,037
Monthly Loss $2,665
Principal$536
Interest$1,501
Property Tax$220
Condo Fees$744
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.9%0
5-Year IRR
6.6%16
10-Year IRR
8.1%
Returns Index
9.4/ 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
$28,356/yr
NOI
$11,553/yr
Net Cash Flow
-$1,074/mo
Cash Margin
-45.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
24.3/ 100

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

Comparables

Properties near 9245 Jane Street 303

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.