106 Dalhousie Street, Vaughan

$835,000
106 Dalhousie Street

$835,000

New
9d
Att/Row/Townhouse3-Storey

106 Dalhousie Street, Vaughan

Total Monthly Obligation $3,999

Beds
4
Baths
2
Park
1
Sqft
1500-2000
DOM
9d
Score
19
Yield
4.7%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Att/Row/Townhouse
MLS® Number-N14030806
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-17.01 × 43.03 ft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$3,071.79 (2026)
Parking-2 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-Johnston & Daniel
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Flat
Foundation-Block
Sewer-Sewer
Possession-30-60 days
Neighbourhood-Vaughan Grove
Title-Residential Freehold

No agent assigned

Your new home! 106 Dalhousie Street! Featuring 1,545 sq.ft + A Finished 255 Sq.ft Basement that To 1,801 Sq.ft Of beautiful Living Space. 3+1 Bedrooms & 2 Bathrooms, This Modern End Unit Townhouse with a ton of light through-out (feels like a semi-detached) with private backyard that Backs Onto A Green Space, Which Means The Privacy Of No Neighbours Behind You! Finished Basement with Walkout To Backyard Where You Can Enjoy the outdoors! This Home Is The Perfect Living Space For Anyone Upgrading From A Condo To A Bigger Space Or Downsizers. Upgrades Include: Newer appliances, new flooring, bathroom cabinets, Upstairs Laundry and renovated closets.

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

Closing Costs

Mortgage Amount
$668,000
Land Transfer Taxes$13,175
Legal Fees (Est.)
$
Total cash required for closing$181,675

Total Monthly Obligation

$3,999/mo
Mortgage $3,368
Monthly Loss $3,113
Principal$886
Interest$2,482
Property Tax$256
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$39,096/yr
NOI
$27,615/yr
Net Cash Flow
-$1,067/mo
Cash Margin
-32.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
22.0/ 100

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

Comparables

Properties near 106 Dalhousie Street

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.