171 Rosedale Heights Drive, Vaughan

$1,448,000
171 Rosedale Heights Drive

$1,448,000

New
9d
Detached2-Storey

171 Rosedale Heights Drive, Vaughan

Total Monthly Obligation $6,746

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
9d
Score
16
Yield
3.8%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-N14030576
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-34.45 × 98.43 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,360 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30 Days/TBA
Neighbourhood-Uplands
Title-Residential Freehold

No agent assigned

Rosedale Heights fully detached, fully upgraded 4 bdrm home. This home is beautifully maintained and move in ready. This unique opportunity offers an ideal blend of comfort & functionality. A great Thornhill location offering a superb lifestyle surrounded by great schools, shops, malls & transportation. Hardwood flooring, custom tile flow throughout the main living areas. A striking oversized skylight above the staircase fills the upper level with natural light, enhancing the home's bright & airy feel. The thoughtfully designed kitchen features S/S appls, gas stove, granite built in table & ample cabinetry, seamlessly connecting to the spacious family room perfect for entertaining. The finished basement extends the home's living space with engineered hardwood flooring & additional bedroom. Ideal rec room with 3pc bathroom. Step outside to a beautifully finished concrete patio & private backyard oasis, complete with an enclosed swim spa. LRP style design designed for year round enjoyment. Act fast won't last long!

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

Closing Costs

Mortgage Amount
$1,158,400
Land Transfer Taxes$25,435
Legal Fees (Est.)
$
Total cash required for closing$316,535

Total Monthly Obligation

$6,746/mo
Mortgage $5,841
Monthly Loss $5,209
Principal$1,537
Interest$4,304
Property Tax$530
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 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
$54,984/yr
NOI
$38,626/yr
Net Cash Flow
-$2,622/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.4/ 100

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

Comparables

Properties near 171 Rosedale Heights 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.