7950 Bathurst Street 1103, Vaughan

$599,000
7950 Bathurst Street 1103

$599,000

New
22d
Condo ApartmentApartment

7950 Bathurst Street 1103, Vaughan

Total Monthly Obligation $3,448

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
22d
Score
19
Yield
5.7%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-N13853450
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,238.47 (2025)
Maintenance-$562.39/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 NEW CONCEPT
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-30/45/TBA
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

EXCEPTIONAL SPLIT-BEDROOM LAYOUT | PRIME THORNHILL Rarely available 2BR/2BA END unit at The Beverley by Daniels. Bright & airy open-concept floor plan offering approx. 766 sq ft of interior luxury + a private approx. 130 sq ft balcony. Highly functional design with split bedrooms for maximum privacy. Fully carpet-free with a beautiful centre island kitchen and quartz countertops. Includes 1 parking & 1 locker. Five-star building amenities: fitness centre, sauna, basketball court, yoga studio, and 24hr concierge. Prime location: walk to Promenade Mall, Walmart, parks, and top-rated schools. Quick, convenient access to Hwy 7/407 & VIVA transit network.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,448/mo
Mortgage $2,416
Monthly Loss $2,813
Principal$636
Interest$1,780
Property Tax$270
Condo Fees$562
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.3%31
10-Year IRR
10.1%
Returns Index
16.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$34,200/yr
NOI
$18,393/yr
Net Cash Flow
-$883/mo
Cash Margin
-31.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.9/ 100

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

Comparables

Properties near 7950 Bathurst Street 1103

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.