106 Davidson Drive, Vaughan

$5,888,000
106 Davidson Drive

$5,888,000

New
8d
Detached2-Storey

106 Davidson Drive, Vaughan

Total Monthly Obligation $25,742

Beds
4
Baths
6
Park
6
Sqft
5000 +
DOM
8d
Score
13
Yield
1.2%
Cash on Cash
-17.5%
Cap Rate
0.8%
5Y IRR
2.0%
10Y IRR
4.3%
Property Type-Detached
MLS® Number-N14079832
Beds-4
Bathrooms-6
Size-5000 + sqft
Lot Size-85.63 × 196.69 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$19,394 (2025)
Parking-9 - Attached
Basement-Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Electric
Pool-Inground, Salt
Facing-North
Exterior-Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Islington Woods
Title-Residential Freehold

No agent assigned

Welcome to "The Davidson Estate". European elegance. Exceptional light. Inspired living. European-inspired elegance meets contemporary sophistication at "The Davidson Estate". Offering approximately 5,618 sq. ft. above grade plus a 2,454 sq. ft. lower level, this exceptional residence features four bedrooms, an elevator, home theatre and three-car garage. An elegant facade, distinctive rooflines and landscaped gardens create a welcoming first impression. Inside, hardwood floors, intricate mouldings, wall panelling and thoughtfully selected lighting enhance the beautifully detailed interiors. The formal living room features a fireplace, crystal chandelier, recessed ceiling and tall windows with French doors. The adjoining dining room offers a refined setting for entertaining, complemented by a crystal chandelier and soft cove lighting. A spectacular double-height great room showcases expansive windows overlooking the garden, sculptural chandeliers, detailed panelling and a fireplace. The beautifully appointed kitchen features extensive white cabinetry, illuminated display cabinets, richly veined countertops and backsplash, and a substantial waterfall island with an integrated sink. A sculptural stainless steel range hood adds a striking focal point, while an adjoining beverage area with a wine display and secondary sink makes hosting effortless. The spacious breakfast area opens to the great room, with garden doors connecting indoor living to the outdoor terraces. A private backyard retreat features a heated saltwater pool, expansive stone terraces for dining and lounging, and a stylish cabana. Mature trees and established greenery provide a lush backdrop, while carefully placed evening lighting creates an inviting atmosphere for summer gatherings. An exceptional setting for family living and elegant entertaining."The Davidson Estate"-where elegant entertaining, everyday comfort, and the beauty of home come together.

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

Closing Costs

Mortgage Amount
$4,710,400
Land Transfer Taxes$133,675
Legal Fees (Est.)
$
Total cash required for closing$1,312,775

Total Monthly Obligation

$25,742/mo
Mortgage $23,751
Monthly Loss $19,492
Principal$6,250
Interest$17,501
Property Tax$1,616
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.7%7
Cash-on-Cash
-19.3%0
5-Year IRR
0.5%3
10-Year IRR
3.3%
Returns Index
2.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$71,100/yr
NOI
$40,096/yr
Net Cash Flow
-$20,409/mo
Cash Margin
-344.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.141
LTV Ratio
80.0%18
Vacancy Buffer
0.4 mo11
Risk Index
10.1/ 100

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

Comparables

Properties near 106 Davidson Drive

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.