9973 Keele Street 103, Vaughan

$689,000
9973 Keele Street 103

$689,000

New
9d
Condo ApartmentApartment

9973 Keele Street 103, Vaughan

Total Monthly Obligation $4,259

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
900-999
DOM
9d
Score
16
Yield
5.3%
Cash on Cash
-8.2%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Condo Apartment
MLS® Number-N14032398
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,794.58 (2026)
Maintenance-$1,046.52/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Foundation-Poured Concrete
Possession-Immediate/TBA
Neighbourhood-Maple
Title-Residential Condo & Other

No agent assigned

Welcome to Unit 103 at9973Keele Street, a boutique condominium in the heart of Maple offering approximately970sq. ft. of comfortable living space plus an impressive 20' x20' terrace and an additional 6' x 15' patio. This exceptional outdoor space provides plenty of room for entertaining, dining al fresco, gardening or simply enjoying your own private retreat. The well-designed suite features generous principal rooms, stainless steel appliances and an abundance of natural light. Enjoy the added convenience of two parking spaces and a locker, an exceptional combination that is rarely available. Ideally located in the heart of Maple, close to shopping, restaurants, parks, schools, transit and everyday amenities, with easy access to Maple GO Station and major highways. A wonderful opportunity for first-time buyers, downsizers or investors seeking spacious condo living with exceptional outdoor space in a convenient and established neighbourhood.

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

Closing Costs

Mortgage Amount
$551,200
Land Transfer Taxes$10,255
Legal Fees (Est.)
$
Total cash required for closing$149,555

Total Monthly Obligation

$4,259/mo
Mortgage $2,779
Monthly Loss $3,527
Principal$731
Interest$2,048
Property Tax$233
Condo Fees$1,047
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
6.1%15
10-Year IRR
7.8%
Returns Index
8.6/ 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
$36,432/yr
NOI
$15,036/yr
Net Cash Flow
-$1,526/mo
Cash Margin
-50.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.3/ 100

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

Comparables

Properties near 9973 Keele Street 103

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.