30 Harrison Avenue, Aurora

$1,099,000
30 Harrison Avenue

$1,099,000

New
9d
DetachedBungalow

30 Harrison Avenue, Aurora

Total Monthly Obligation $5,208

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
9d
Score
15
Yield
3.2%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.0%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-N14084392
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-60 × 87.5 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,800 (2025)
Parking-2 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-60/90/TBA
Neighbourhood-Aurora Village
Title-Residential Freehold

No agent assigned

Welcome to this beautifully renovated brick bungalow on a quiet, child-safe street in sought-after Aurora Village - freshly painted, fully updated and truly move-in ready. Set on a professionally landscaped 60 ft lot bursting with mature trees, lush gardens and an abundance of fruit trees, it's your own private retreat just steps to Yonge St., transit, parks, the library and Aurora Town Square. Inside, ~1,165 sq.ft. of bright, open-concept living/dining shines with brand-new laminate floors and a large picture window that floods the space with light. The eat-in galley kitchen features a newer stove and walks out to a fully fenced yard made for morning coffee and summer entertaining. Three generous bedrooms upstairs all overlook the greenery. Downstairs, the newly finished basement is the showstopper: fresh drywall, a full extra bedroom, an open family/games area and a relaxing sauna - the perfect in-law suite, guest retreat or income potential. Peace of mind is built in with a new electric panel, new basement windows, a newer washer and a brand-new backyard shed for all your storage. Carport plus private double drive round out the package. Nothing to do but unpack - a rare blend of comfort, character and top-to-bottom upgrades in one of Aurora's most beloved pockets. Just move in and enjoy!

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,208/mo
Mortgage $4,433
Monthly Loss $4,042
Principal$1,167
Interest$3,267
Property Tax$400
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.1%0
5-Year IRR
5.3%12
10-Year IRR
6.9%
Returns Index
7.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$34,920/yr
NOI
$22,128/yr
Net Cash Flow
-$2,589/mo
Cash Margin
-89.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.8/ 100

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

Comparables

Properties near 30 Harrison Avenue

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.