8302 Islington Avenue 207, Vaughan

$689,000
8302 Islington Avenue 207

$689,000

New
16d
Condo ApartmentApartment

8302 Islington Avenue 207, Vaughan

Total Monthly Obligation $4,018

HausQ Valuation Report
Bed+Den
3+1
Baths
2
Park
1
Sqft
900-999
DOM
16d
Score
17
Yield
5.2%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Condo Apartment
MLS® Number-N13870740
Bed+Den-3+1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,408.93 (2026)
Maintenance-$754.39/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Possession-Immediate
Neighbourhood-Islington Woods
Title-Residential Condo & Other

No agent assigned

Welcome To This Spacious 2 Bedroom + Den, 2 Bathroom Condo Situated In The Desirable Vero Boutique Condo! 981 Sq.Ft. Beautiful & Functional Split 2 Bedroom Floor Plan Featuring An Open Concept Layout, Large Walk In Closet In Primary Bedroom, Large Upgraded Kitchen Complete With Breakfast Bar, Granite Counters & S/S Appliances. Ensuite Laundry, 1 Parking, 1 Locker, Spacious Balcony With Gas BBQ Hook Up. Great Building Amenities Offering A Lovely Rooftop Terrace, Gym, Party/Meeting Room, Visitor Parking. Conveniently Close To Market Lane, Shopping, Dining, Transit, Schools, Parks, Trails & Much More! Don't Miss Out On This Fantastic Opportunity!

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

Closing Costs

Mortgage Amount
$551,200
Land Transfer Taxes$10,255
Legal Fees (Est.)
$
Total cash required for closing$149,555

Total Monthly Obligation

$4,018/mo
Mortgage $2,779
Monthly Loss $3,286
Principal$731
Interest$2,048
Property Tax$284
Condo Fees$754
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.2%19
10-Year IRR
8.5%
Returns Index
10.8/ 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
$35,544/yr
NOI
$17,128/yr
Net Cash Flow
-$1,352/mo
Cash Margin
-45.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.5/ 100

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

Comparables

Properties near 8302 Islington Avenue 207

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.