172 Lauderdale Drive, Vaughan

$949,900
172 Lauderdale Drive

$949,900

Price Change
22d
Att/Row/Townhouse2-Storey

172 Lauderdale Drive, Vaughan

Total Monthly Obligation $4,566

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
22d
Score
18
Yield
4.5%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Att/Row/Townhouse
MLS® Number-N13854896
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19.69 × 110.79 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,308 (2026)
Parking-3 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REALTY PLUS
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Rare Opportunity to purchase a 3-bedroom 3-bath townhome overlooking Golden Forest Pond in desirable Thornberry Woods Community. Premium location lot. Original owner since 2007. Very well kept home. Hardwood floors throughout. Nice sized primary bedroom with ensuite bath. Best value in the neighbourhood. Opportunity to add your custom finishes and personal touches. Fantastic Area. Walking distance to top rated schools, parks, trails, shopping, community centres, library, and transit. Easy access to Highways 407, 400, and 404, and Go Stations to make commuting a dream.

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

Closing Costs

Mortgage Amount
$759,920
Land Transfer Taxes$15,473
Legal Fees (Est.)
$
Total cash required for closing$206,953

Total Monthly Obligation

$4,566/mo
Mortgage $3,832
Monthly Loss $3,557
Principal$1,008
Interest$2,823
Property Tax$359
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.4%31
10-Year IRR
10.1%
Returns Index
16.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$43,104/yr
NOI
$29,986/yr
Net Cash Flow
-$1,333/mo
Cash Margin
-37.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.8/ 100

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

Comparables

Properties near 172 Lauderdale 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.