10 Gatineau Drive 515, Vaughan

$498,000
10 Gatineau Drive 515

$498,000

New
17d
Condo ApartmentApartment

10 Gatineau Drive 515, Vaughan

Total Monthly Obligation $3,183

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
700-799
DOM
17d
Score
17
Yield
5.7%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Condo Apartment
MLS® Number-N13868796
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$2,669.63 (2026)
Maintenance-$751.95/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KW Living Realty
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 D'Or Condos in the heart of Thornhill! Bright and spacious 1-Bedroom + Den featuring 9' ceilings, an open-concept layout, quality finishes and a private balcony. The den features a floor-to-ceiling glass partition wall, allowing plenty of natural light while maintaining privacy, perfect for a home office or guest room. Enjoy first-class amenities including indoor pool, gym, sauna, hot tub, yoga/dance studio, library, party room, outdoor BBQ terrace, 24-hour concierge, dog spa & car wash. Impeccably managed by Tridel. Easy walk to Walmart, Winners, Promenade Mall and public transit including YRT, GO Transit and TTC subway, with quick access to Hwy 7 & Hwy 407. One parking spot and one locker included. Internet is included in the maintenance fee. A beautifully cared-for home in true move-in condition!

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

Closing Costs

Mortgage Amount
$398,400
Land Transfer Taxes$6,435
Legal Fees (Est.)
$
Total cash required for closing$107,535

Total Monthly Obligation

$3,183/mo
Mortgage $2,009
Monthly Loss $2,655
Principal$529
Interest$1,480
Property Tax$222
Condo Fees$752
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.5%16
10-Year IRR
8.1%
Returns Index
9.3/ 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
$28,188/yr
NOI
$11,276/yr
Net Cash Flow
-$1,069/mo
Cash Margin
-45.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
24.3/ 100

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

Comparables

Properties near 10 Gatineau Drive 515

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.