187 Kirkvalley Crescent, Aurora

$845,000
187 Kirkvalley Crescent

$845,000

New
7d
Att/Row/Townhouse2-Storey

187 Kirkvalley Crescent, Aurora

Total Monthly Obligation $4,145

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
7d
Score
18
Yield
4.4%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Att/Row/Townhouse
MLS® Number-N14088510
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-23 × 111.22 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,334.8 (2026)
Parking-2 - Built-In
Basement-Walk-Out, Partially Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SUMMIT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90 TBA
Neighbourhood-Bayview Wellington
Title-Residential Freehold

No agent assigned

Beautifully maintained townhouse located in the family-oriented Bayview Greens community. From the moment you arrive, you are welcomed by a charming covered front porch, the perfect spot to relax and enjoy your morning coffee. Step inside to a bright and inviting open-concept layout with a spacious living & dining area, ideal for both everyday living & entertaining. The heart of the home is the renovated kitchen, granite countertops, stainless steel appliances. Adjacent to the kitchen is a cozy family room overlooking the backyard and the beautiful open green space beyond. One of the home's most desirable features is its premium lot backing onto open green space, offering beautiful views, exceptional privacy, and no rear neighbours. The kitchen has a walkout to a private balcony overlooking the beautifully landscaped backyard & open green space, offering the perfect setting to enjoy the peaceful views. The hardwood staircase leads to the second floor, you will find a spacious primary suite designed as a private retreat. It has a large W/I closet & a spa-inspired ensuite with a separate glass shower & a relaxing soaker tub. 2 additional generously sized bedrooms share a well-appointed 4 pc bathroom. The W/O basement provides direct access to the beautifully landscaped backyard with no rear neighbours, creating the perfect setting for outdoor entertaining. Backyard includes a metal gazebo, patio set, offering space to enjoy summer evenings with family & friends. Basement is equipped with an entertainment audio/video projector system, to enjoy movie nights, live sports, concerts, & your favorite shows from the comfort of home-bringing the ultimate home entertainment experience right to your own space. Cold cellar & plenty of storage room. Ideally located close to excellent schools, parks, community centres, golf courses, public transit, & with convenient access to Highway 404, this home offers the perfect combination of comfort, convenience, & lifestyle.

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

Closing Costs

Mortgage Amount
$676,000
Land Transfer Taxes$13,375
Legal Fees (Est.)
$
Total cash required for closing$183,875

Total Monthly Obligation

$4,145/mo
Mortgage $3,408
Monthly Loss $3,248
Principal$897
Interest$2,512
Property Tax$361
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,768/yr
NOI
$24,256/yr
Net Cash Flow
-$1,387/mo
Cash Margin
-45.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.6/ 100

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

Comparables

Properties near 187 Kirkvalley Crescent

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.