8900 Bathurst Street 27, Vaughan

$1,099,000
8900 Bathurst Street 27

$1,099,000

New
9d
Att/Row/Townhouse2-Storey

8900 Bathurst Street 27, Vaughan

Total Monthly Obligation $5,277

Beds
3
Baths
4
Park
1
Sqft
2000-2500
DOM
9d
Score
17
Yield
4.4%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Att/Row/Townhouse
MLS® Number-N14030802
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-16.57 × 80.32 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,626.62 (2026)
Parking-2 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

A Wonderful Town Home Located In A Desirable Thornhill Woods Community, Welcoming Main Floor Features 9-Ft Ceilings, Smooth Ceilings Throughout, Upgraded Engineered Hardwood Flooring, And Pot Lights In The Living And Family Rooms. Elegant Living And Dining Rooms Are Enhanced By Crown Mouldings. Luxurious Open-Concept Kitchen Offers Granite Countertops, Custom-Designed Kitchen Cabinetry, Undermount Sink, Stainless Steel Appliances, And A Large Centre Island, Ideal For Meal Preparation And Entertaining. Fully Renovated And Upgraded Primary Ensuite Features Double Sinks, LED Mirrors, And A Frameless Glass Shower Enclosure. Lower Level Features Laminate Flooring. Direct Garage Access Adds Everyday Convenience. Close To Excellent Schools, Parks, Shopping, And All Amenities.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,277/mo
Mortgage $4,433
Monthly Loss $4,110
Principal$1,167
Interest$3,267
Property Tax$469
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.4/ 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
$48,084/yr
NOI
$33,149/yr
Net Cash Flow
-$1,671/mo
Cash Margin
-41.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
18.0/ 100

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

Comparables

Properties near 8900 Bathurst Street 27

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.