11 Davidson Road, Aurora

$928,000
11 Davidson Road

$928,000

New
9d
DetachedBungalow

11 Davidson Road, Aurora

Total Monthly Obligation $4,560

Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
9d
Score
16
Yield
3.9%
Cash on Cash
-7.0%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-N14031858
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-62.5 × 121.44 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,304.89 (2026)
Parking-5 - Carport
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-90
Neighbourhood-Aurora Highlands
Title-Residential Freehold

No agent assigned

Premium 62' Lot in the Desirable South End of Aurora! Beautiful Brick Bungalow Featuring a Renovated Main Floor (2024) With Hardwood Flooring, an Open-Concept Layout, and a Bright White Kitchen With Stainless Steel Appliances and Centre Island. Primary Bedroom With Double-Door Closet and Walkout to the Backyard. Modern 3-Piece Bathroom. Finished Basement With Separate Entrance, New Vinyl Flooring (2026), and New 3-Piece Bathroom(2026), Offering Great Potential for Extended Family or Additional Living Space. Enjoy the Fully Fenced Backyard and Convenient Carport. Ideal for First-Time Buyers, Downsizers, or Investors. Close to Sheppard's Bush Conservation Area and Trails, Regency Acres Public School, Aurora High School, Shopping, Restaurants, and Everyday Amenities.

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

Closing Costs

Mortgage Amount
$742,400
Land Transfer Taxes$15,035
Legal Fees (Est.)
$
Total cash required for closing$202,135

Total Monthly Obligation

$4,560/mo
Mortgage $3,743
Monthly Loss $3,575
Principal$985
Interest$2,758
Property Tax$442
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.3/ 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
$36,396/yr
NOI
$22,952/yr
Net Cash Flow
-$1,831/mo
Cash Margin
-60.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.8/ 100

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

Comparables

Properties near 11 Davidson Road

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.