120 Mcmorran Crescent, Vaughan

$1,259,000
120 Mcmorran Crescent

$1,259,000

New
6d
DetachedBacksplit 4

120 Mcmorran Crescent, Vaughan

Total Monthly Obligation $5,866

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
6d
Score
16
Yield
3.8%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N14089936
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-24.63 × 98.36 ft
Listed on site-Oct 17, 2026
Style-Backsplit 4
Building Type-Detached
Taxes-$4,953 (2025)
Parking-3 - Built-In
Basement-Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-HOMEWISE REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Brownridge
Title-Residential Freehold

No agent assigned

Welcome to 120 McMorran Crescent, a beautifully renovated detached 4-level backsplit in Vaughan's established Brownridge community. Bright, welcoming, and thoughtfully designed, this home offers exceptional space and flexibility for everyday living and entertaining. The sun-filled main level features open-concept living and dining areas, along with a renovated kitchen showcasing white shaker cabinetry, quartz countertops, a herringbone backsplash, stainless steel appliances, and a bright breakfast area with custom built-in banquette seating. The home offers three bedrooms plus a finished lower-level bedroom, four bathrooms, and a spacious family room with soaring ceilings and a walkout to the deck and private backyard. A finished lower level with a second kitchen and separate walk-up entrance provides excellent flexibility for extended family, guests, additional living space or a nanny/in-law suite. Complete with direct garage access and private driveway parking, this inviting home is ideally situated near parks, schools, transit, shopping, and neighbourhood amenities.

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

Closing Costs

Mortgage Amount
$1,007,200
Land Transfer Taxes$21,655
Legal Fees (Est.)
$
Total cash required for closing$274,955

Total Monthly Obligation

$5,866/mo
Mortgage $5,078
Monthly Loss $4,530
Principal$1,336
Interest$3,742
Property Tax$413
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 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
$47,832/yr
NOI
$33,596/yr
Net Cash Flow
-$2,279/mo
Cash Margin
-57.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.4/ 100

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

Comparables

Properties near 120 Mcmorran 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.