405 Athabasca Drive, Vaughan

$2,999,000
405 Athabasca Drive

$2,999,000

New
18d
Detached2-Storey

405 Athabasca Drive, Vaughan

Total Monthly Obligation $13,431

Beds
5
Baths
5
Park
6
Sqft
3500-5000
DOM
18d
Score
14
Yield
2.3%
Cash on Cash
-12.8%
Cap Rate
1.8%
5Y IRR
5.6%
10Y IRR
6.9%
Property Type-Detached
MLS® Number-N13863258
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-106.76 × 146.42 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,507.97 (2026)
Parking-9 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-VILENSKY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Rural Vaughan
Title-Residential Freehold

No agent assigned

L-U-X-U-R-Y---L-I-V-I-N-G! Discover An Exceptional Family Residence Where Timeless Elegance And Refined Finishes Come Together In Vaughan's Exclusive Northdale Community! Top 8 Reasons You Will Love This Home: 1) This Exceptional Home Offers Over 3,830 Sq. Ft. Of Above-Grade Living Space Featuring 4+1 Bedrooms, 5 Bathrooms And Generous Principal Rooms Thoughtfully Designed For Comfortable Family Living And Effortless Entertaining 2) Spectacular Entertainer's Kitchen Featuring An Incredible 15-Ft Centre Island, Premium Sub-Zero And Bosch Stainless Steel Appliances, Custom Display Cabinet/Bar And An Open-Concept Design Flowing Seamlessly Into The Family Room Showcasing Soaring 12-Ft Ceilings, Three Palladium Windows And A Gas Fireplace With Stonecast Mantle, Creating A Bright, Dramatic And Inviting Gathering Space 3) Executive Dining Room Perfect For Hosting Family And Guests Plus A Bright And Elegant Living Room At The Front Of The Home 4) Elegant Main Floor Featuring Hardwood And Natural Stone Flooring, Crown Moulding, Smooth Ceilings, Pot Lights, Built-In Speakers And A Private Library With French Doors, Combining Timeless Style With Everyday Functionality 5) A Stunning Curved Staircase Leads To The Upper Floor Featuring A Spacious Primary Retreat With Hardwood Flooring And A Luxurious 6-Piece Ensuite Plus Three Additional Generous Bedrooms And Two Additional Bathrooms 6) Professionally Finished Basement Offering Exceptional Additional Living And Entertainment Space Featuring A Home Theatre, Wet Bar, Recreation Room, Additional Bedroom And 3-Piece Bathroom and Sauna, Perfect For Guests, Family Gatherings And Relaxation 7) Rare 3-Car Attached Garage Plus A 6-Car Private Driveway Providing Parking For An Impressive 9 Vehicles In Total, An Exceptional Feature For Large Families And Entertaining 8) Conveniently Close To Schools, Parks, Shopping, Restaurants, With Easy Access To Highways, Offering An Outstanding Combination Of Luxury, Space, Prestige And Convenience!

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

Closing Costs

Mortgage Amount
$2,399,200
Land Transfer Taxes$61,450
Legal Fees (Est.)
$
Total cash required for closing$662,750

Total Monthly Obligation

$13,431/mo
Mortgage $12,097
Monthly Loss $10,248
Principal$3,183
Interest$8,914
Property Tax$959
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.3%0
5-Year IRR
3.6%7
10-Year IRR
5.6%
Returns Index
5.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$69,720/yr
NOI
$46,740/yr
Net Cash Flow
-$8,202/mo
Cash Margin
-141.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
11.5/ 100

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

Comparables

Properties near 405 Athabasca 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.