57 Colvin Crescent, Vaughan

$1,349,000
57 Colvin Crescent

$1,349,000

New
6d
Detached2-Storey

57 Colvin Crescent, Vaughan

Total Monthly Obligation $6,338

HausQ Valuation Report
Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
6d
Score
16
Yield
3.8%
Cash on Cash
-6.7%
Cap Rate
3.1%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N14090724
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-44.94 × 110.06 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,257 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX CONDOS PLUS CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-90/TBA
Neighbourhood-Brownridge
Title-Residential Freehold

No agent assigned

Beautifully Maintained 4+1 Bedrooms & 3.5 Bathrooms Detached Home Nestled On A Quiet, Family-Friendly Crescent In The Desirable Brownridge Community Of Thornhill. Featuring Hardwood Floors In Main & Second Floors, Crown Mouldings, Pot Lights, Skylights And A Spacious Bright And Spacious Breakfast Area With Soaring Vaulted Ceiling. Stylish Kitchen With Custom Cabinetry, Large Pantry, Generous Living And Dining Areas, Built-in Bookshelves & Electrical Fireplace In Family Room. A Finished Basement Offering Additional Living Space Including A Bedroom and 3-Piece Bathroom. Enjoy A Fully Fenced Backyard With A Large Deck, Perfect For Outdoor Entertaining And Family Gatherings. Conveniently Located Just Steps To Parks And Close To Schools, Promenade Shopping Centre, Library, Public Transit And Everyday Amenities. A Wonderful Opportunity To Enjoy Comfortable Family Living In An Established Thornhill Neighbourhood!

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

Closing Costs

Mortgage Amount
$1,079,200
Land Transfer Taxes$23,455
Legal Fees (Est.)
$
Total cash required for closing$294,755

Total Monthly Obligation

$6,338/mo
Mortgage $5,441
Monthly Loss $4,906
Principal$1,432
Interest$4,010
Property Tax$521
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.7/ 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
$51,720/yr
NOI
$35,791/yr
Net Cash Flow
-$2,459/mo
Cash Margin
-57.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.8/ 100

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

Comparables

Properties near 57 Colvin 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.