103 Allenvale Drive, Aurora

$1,298,000
103 Allenvale Drive

$1,298,000

New
8d
Detached2-Storey

103 Allenvale Drive, Aurora

Total Monthly Obligation $6,184

Beds
5
Baths
3
Park
2
Sqft
2500-3000
DOM
8d
Score
16
Yield
3.8%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-N14080874
Beds-5
Bathrooms-3
Size-2500-3000 sqft
Lot Size-62.76 × 118.49 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,878 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-THE LIND REALTY TEAM INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90 TBA
Neighbourhood-Aurora Highlands
Title-Residential Freehold

No agent assigned

Move In Ready, Quality Updated & Upgraded Throughout! Executive 5-bedroom home, 2,854 SF, featuring a 63-ft frontage on a quiet street with no through traffic. Bright, spacious and thoughtfully updated, this home offers exceptional family living on a private, fully fenced, mature treed lot. The main floor features hardwood plank flooring and a solid oak staircase with wrought-iron spindles. The stunning custom kitchen boasts quartz counters, centre island with breakfast bar, upgraded stainless-steel appliances, gas cooktop, farmhouse sink, custom backsplash, two pantries and walkout to an oversized deck. The kitchen opens to a bright family room with a floor-to-ceiling corner fireplace and large picture windows overlooking the private backyard. A spacious living/dining room, updated powder room and convenient main-floor laundry with garage and exterior access complete the main level. Upstairs, the primary bedroom an updated 4-piece ensuite with oversized shower, body spray, elevated vanity and his-and-hers walk-in closets. Four additional spacious bedrooms and an updated main bathroom provide plenty of room for the family. The unfinished lower level offers endless potential, with electrical completed, a rough-in for a 3-piece bathroom, a pool table and abundant storage. Enjoy the peace and privacy of the mature, fully fenced yard, while being just steps from schools and a park. A wonderful opportunity to move in and enjoy!

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

Closing Costs

Mortgage Amount
$1,038,400
Land Transfer Taxes$22,435
Legal Fees (Est.)
$
Total cash required for closing$283,535

Total Monthly Obligation

$6,184/mo
Mortgage $5,236
Monthly Loss $4,806
Principal$1,378
Interest$3,858
Property Tax$573
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.9/ 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
$49,368/yr
NOI
$33,053/yr
Net Cash Flow
-$2,481/mo
Cash Margin
-60.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
15.9/ 100

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

Comparables

Properties near 103 Allenvale 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.