9451 Jane Street 304, Vaughan

$619,900
9451 Jane Street 304

$619,900

New
9d
Condo ApartmentApartment

9451 Jane Street 304, Vaughan

Total Monthly Obligation $3,708

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
9d
Score
18
Yield
5.7%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Condo Apartment
MLS® Number-N14031124
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,794.58 (2026)
Maintenance-$774.19/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Tbd
Neighbourhood-Maple
Title-Residential Condo & Other

No agent assigned

Welcome to this meticulously maintained, low-rise boutique condo. This sun-filled 1,050 sq. ft. corner suite delivers a stunning, unobstructed ravine view. Great functional layout featuring smooth 9-foot ceilings, crown moulding and dark 3/4" hardwood floors throughout. The open living and dining area is finished with pot lights and the enclosed solarium is ideal for a home office or extra storage. The upgraded kitchen features granite countertops, a modern backsplash and under-valance lighting. The spacious primary bedroom can accommodate a king bed and a full dresser, with a large walk-in closet and a 4-piece ensuite. A second generously sized bedroom completes the layout. Steps to elementary and secondary schools, shopping, Vaughan Mills, Canada's Wonderland, medical facilities and popular restaurants. This condo is move-in ready! Comes with 1 parking + 1 locker.

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

Closing Costs

Mortgage Amount
$495,920
Land Transfer Taxes$8,873
Legal Fees (Est.)
$
Total cash required for closing$134,353

Total Monthly Obligation

$3,708/mo
Mortgage $2,501
Monthly Loss $3,050
Principal$658
Interest$1,843
Property Tax$233
Condo Fees$774
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,604/yr
NOI
$17,559/yr
Net Cash Flow
-$1,037/mo
Cash Margin
-35.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.2/ 100

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

Comparables

Properties near 9451 Jane Street 304

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.