30 North Park Road 407, Vaughan

$635,000
30 North Park Road 407

$635,000

New
18d
Condo ApartmentApartment

30 North Park Road 407, Vaughan

Total Monthly Obligation $3,743

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
18d
Score
18
Yield
5.8%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-N13861514
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,199.16 (2026)
Maintenance-$715/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-TBA
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Gorgeous extra-large corner unit featuring 2 bedrooms and 2 washrooms, built by Liberty in the prestigious Beverly Glen community. Bright and sunny with an open balcony and an open-concept dining room. Features stainless steel appliances and granite countertops. The primary bedroom offers a walk-in closet. Building amenities include an indoor swimming pool, exercise room, games room, party/meeting room, and sauna. Conveniently located close to Highway 407, Promenade, restaurants, shopping, schools, places of worship, and other amenities.

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

Closing Costs

Mortgage Amount
$508,000
Land Transfer Taxes$9,175
Legal Fees (Est.)
$
Total cash required for closing$137,675

Total Monthly Obligation

$3,743/mo
Mortgage $2,561
Monthly Loss $3,069
Principal$674
Interest$1,887
Property Tax$267
Condo Fees$715
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.0%29
10-Year IRR
10.0%
Returns Index
15.7/ 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
$36,912/yr
NOI
$19,042/yr
Net Cash Flow
-$975/mo
Cash Margin
-31.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
22.4/ 100

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

Comparables

Properties near 30 North Park Road 407

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.