555 William Graham Drive 320, Aurora

$499,990
555 William Graham Drive 320

$499,990

Price Change
16d
Condo ApartmentApartment

555 William Graham Drive 320, Aurora

Total Monthly Obligation $3,271

Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
16d
Score
18
Yield
6.3%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-N13870574
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,006.4 (2026)
Maintenance-$803.57/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 MYPRO REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Rural Aurora
Title-Residential Condo & Other

No agent assigned

Welcome to Suite 320 at The Arbors - a practical 2-bedroom, 2-bathroom home where comfort and practicality come together in one of Aurora's most sought-after communities. Flooded with morning light through east-facing windows and a walk-out balcony overlooking open green fields, this well-designed unit features an open-concept layout that keeps the space feeling airy and connected. The kitchen comes fully equipped with stainless steel appliances, generous cabinetry - ideal for casual dining and everyday convenience. The spacious primary bedroom offers a large walk-in closet with Ensuite bathroom, and the second bedroom - complete with its own full closet - is ready for family, guests, or a dedicated home office. Ensuite laundry and ample storage throughout.The Arbors is a well-managed building where attentive concierge staff, courteous neighbours, and peaceful day-to-day living set it apart. Enjoy a beautifully landscaped courtyard perfect for pet walks, a well-equipped fitness centre, yoga studio, billiards room, party room with BBQ terrace, and guest suites. Nestled in a quiet residential pocket of Aurora, yet minutes to Hwy 404, Aurora GO Station, and an outstanding selection of shopping - HomeSense, Winners, Farm Boy, Walmart - all within 5 minutes. Top-rated schools nearby including IB and French Immersion programs. Whether you're raising a family or looking to downsize gracefully, Suite 320 is move-in ready and waiting. 1 underground parking & 1 locker included.

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

Closing Costs

Mortgage Amount
$399,992
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,973

Total Monthly Obligation

$3,271/mo
Mortgage $2,017
Monthly Loss $2,740
Principal$531
Interest$1,486
Property Tax$251
Condo Fees$804
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.8%22
10-Year IRR
9.1%
Returns Index
12.2/ 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
$31,272/yr
NOI
$13,096/yr
Net Cash Flow
-$926/mo
Cash Margin
-35.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.2/ 100

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

Comparables

Properties near 555 William Graham Drive 320

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.