51 Chilmar Crescent, Vaughan

$1,288,000
51 Chilmar Crescent

$1,288,000

New
18d
Detached2-Storey

51 Chilmar Crescent, Vaughan

Total Monthly Obligation $6,089

Beds
5
Baths
4
Park
3
Sqft
2000-2500
DOM
18d
Score
17
Yield
4.1%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-N13860982
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-30.12 × 106.69 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,218.5 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA/Flexible
Neighbourhood-Uplands
Title-Residential Freehold

No agent assigned

Exceptional 4-Bedroom Detached Home Nestled In The Highly Sought-After Rosedale Heights Community Of Vaughan, Surrounded By Mature Trees And Beautiful Landscaping That Creates Exceptional Curb Appeal. This Bright And Spacious Open-Concept Home Features Hardwood Flooring Throughout, Pot Lights, Crown Moulding And Wainscotting, Offering A Perfect Blend Of Elegance And Everyday Family Comfort. The Dining Room Is Enhanced By A Large Front Bay Window, While The Family Room Is Filled With Natural Light And Overlooks The Private, Professionally Landscaped Backyard. The Front And Backyard Are Fully Interlocked, Creating A Beautiful, Low-Maintenance Outdoor Setting Ideal For Relaxing And Entertaining. The Spacious Gourmet Kitchen Features Stainless Steel Appliances, Breakfast Bar Seating And A Charming Breakfast Banquette, Perfect For Family Meals And Gatherings. The Second Floor Offers Four Generously Sized Bedrooms, Convenient Second-Floor Laundry, And A Primary Retreat Complete With A Walk-In Closet And 4-Piece Ensuite. The Finished Basement Provides Additional Living Space With A Large Recreation Room, Two Additional Rooms And A Bathroom, Offering Endless Possibilities For A Growing Family, Home Office Or Guest Space. Ideally Located Close To Top-Rated Schools, Parks, Shopping, Restaurants, Places Of Worship, TTC, Highway 407 And All Essential Amenities. A Rare Opportunity To Own A Beautifully Maintained Home In One Of Vaughan's Most Established And Desirable Neighbourhoods!

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

Closing Costs

Mortgage Amount
$1,030,400
Land Transfer Taxes$22,235
Legal Fees (Est.)
$
Total cash required for closing$281,335

Total Monthly Obligation

$6,089/mo
Mortgage $5,195
Monthly Loss $4,721
Principal$1,367
Interest$3,828
Property Tax$518
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
14.0/ 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
$53,304/yr
NOI
$37,255/yr
Net Cash Flow
-$2,091/mo
Cash Margin
-47.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
16.5/ 100

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

Comparables

Properties near 51 Chilmar 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.