2504 Rutherford Road 314, Vaughan

$799,999
2504 Rutherford Road 314

$799,999

New
9d
Condo ApartmentOther

2504 Rutherford Road 314, Vaughan

Total Monthly Obligation $4,619

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
9d
Score
16
Yield
4.7%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.2%
Property Type-Condo Apartment
MLS® Number-N14030124
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 14, 2026
Style-Other
Building Type-Condo Apartment
Age-16-30
Taxes-$3,510 (2026)
Maintenance-$899.95/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP INCENTIVE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Maple
Title-Residential Condo & Other

No agent assigned

Welcome to Villa Giardino, a highly desirable condominium community in the heart of Maple, offering comfort, convenience and a wonderful sense of community! This beautifully renovated 2-bedroom, 2-bathroom corner suite combines the space and warmth of a traditional home with the ease of carefree condo living. Thoughtfully updated throughout, featuring a beautifully renovated kitchen, modernized bathrooms and elegant new tile flooring throughout the main living areas and bathrooms. Generously sized living and dining areas provide the perfect setting for entertaining family and friends, hosting holiday gatherings or enjoying Sunday dinners with loved ones. Spacious bedrooms offer comfort and privacy, while the large separate laundry room provides exceptional convenience and additional storage. Step outside onto your expansive wraparound balcony, the perfect place to enjoy your morning coffee, unwind or take in the surrounding greenery. Underground parking included! Enjoy exceptional value with ALL-INCLUSIVE maintenance fees covering HEAT, HYDRO, WATER, CABLE TV, PHONE AND INTERNET, making monthly expenses simple and predictable! Residents enjoy beautifully landscaped grounds and an array of amenities, including an exercise room, party room, guest suites, visitor parking, social gatherings and organized activities that create a welcoming, connected community. Ideally located minutes from Vaughan Mills, Cortellucci Vaughan Hospital, shopping, restaurants, places of worship, transit and major highways. Perfect for those looking to downsize without sacrificing space, comfort or lifestyle. More than just a condo, Villa Giardino is a wonderful place to call home!

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,619/mo
Mortgage $3,227
Monthly Loss $3,770
Principal$849
Interest$2,378
Property Tax$293
Condo Fees$900
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.6%0
5-Year IRR
5.9%14
10-Year IRR
7.5%
Returns Index
8.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$37,440/yr
NOI
$16,987/yr
Net Cash Flow
-$1,811/mo
Cash Margin
-58.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.2/ 100

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

Comparables

Properties near 2504 Rutherford Road 314

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.