1 Gram Street, Vaughan

$2,279,000
1 Gram Street

$2,279,000

New
8d
DetachedBungalow

1 Gram Street, Vaughan

Total Monthly Obligation $10,100

Beds
4
Baths
2
Park
6
Sqft
1100-1500
DOM
8d
Score
14
Yield
2.2%
Cash on Cash
-12.8%
Cap Rate
1.8%
5Y IRR
5.6%
10Y IRR
6.9%
Property Type-Detached
MLS® Number-N14081108
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-165.33 × 100.84 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,390.82 (2026)
Parking-8 - Attached
Basement-Separate Entrance, Apartment
Heating-Radiant (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Maple
Title-Residential Freehold

No agent assigned

Redevelopment Potential with this corner anchor property, 100 feet on Major Mackenzie X 165 feet deep, new traffic lights, Zoned MMS (Main Street Mixed-Use Maple), see attached uses including RM1 (Multiple Use Residential), RT1 and RT2 (Townhouse Residential), key quiet Gram Street entry potential, close to established retail, low rise condo and Townhome developments. Existing property in good condition, separate entrance to finished lower level apartment, freshly painted.

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

Closing Costs

Mortgage Amount
$1,823,200
Land Transfer Taxes$43,450
Legal Fees (Est.)
$
Total cash required for closing$500,750

Total Monthly Obligation

$10,100/mo
Mortgage $9,193
Monthly Loss $7,681
Principal$2,419
Interest$6,774
Property Tax$533
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.5%10
Cash-on-Cash
-15.4%0
5-Year IRR
3.5%7
10-Year IRR
5.5%
Returns Index
4.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$51,000/yr
NOI
$35,009/yr
Net Cash Flow
-$6,275/mo
Cash Margin
-147.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo16
Risk Index
12.3/ 100

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

Comparables

Properties near 1 Gram Street

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.