7900 Bathurst Street 316, Vaughan

$519,900
7900 Bathurst Street 316

$519,900

New
18d
Condo ApartmentApartment

7900 Bathurst Street 316, Vaughan

Total Monthly Obligation $3,094

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
18d
Score
18
Yield
5.4%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Condo Apartment
MLS® Number-N13861160
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$2,427.46 (2026)
Maintenance-$594.22/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Welcome to Legacy Park Condos, where luxury and elegance offer all the conveniences that this Prime Thornhill Neighborhood has to offer. Just steps to Shops, Restaurants, Place Of Worship, Promenade Mall, Disera Village, Known for High Reputation Schools, Minutes To Highway 407 and Hwy 7. Legacy Park Condos offers amenities such as 24 Hr Concierge, Whirlpool, Exercise Room, Sauna, Golf Simulator, Games Room, Media Room, Exercise Room, Sauna, Party Room with Kitchen and Bar, Visitor Parking and Guest Suite. This Beautiful Bright & Spacious Newly Renovated 1 Bedroom + Den, 2 bath Unit comes with 1 Underground Parking and 1 Locker , includes Features like 9-Foot Ceilings, Open-Concept Layout, Freshly Painted and New Vinyl Flooring and baseboards, Updated Kitchen With Large Centre Island, Backsplash, Quartz Countertop And Stainless Steel Appliances, East facing Balcony that overlooks rooftop terrace, The Primary Bedroom includes A Large Walk In Closet And 4 Piece Ensuite! Den Can Be Used as a office or 2nd Bedroom, Amazing Building Amenities:

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

Closing Costs

Mortgage Amount
$415,920
Land Transfer Taxes$6,873
Legal Fees (Est.)
$
Total cash required for closing$112,353

Total Monthly Obligation

$3,094/mo
Mortgage $2,097
Monthly Loss $2,542
Principal$552
Interest$1,545
Property Tax$202
Condo Fees$594
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.3%20
10-Year IRR
8.6%
Returns Index
11.1/ 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
$27,840/yr
NOI
$13,098/yr
Net Cash Flow
-$1,006/mo
Cash Margin
-43.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
25.2/ 100

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

Comparables

Properties near 7900 Bathurst Street 316

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.