8 Yemina Gate, Vaughan

$1,649,000
8 Yemina Gate

$1,649,000

New
4d
Detached2-Storey

8 Yemina Gate, Vaughan

Total Monthly Obligation $7,771

Beds
5
Baths
5
Park
2
Sqft
3000-3500
DOM
4d
Score
16
Yield
3.9%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-N14092398
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-41.99 × 110.24 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,931 (2026)
Parking-4 - Built-In
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Perfectly situated in one of Vaughan's most coveted enclaves, this 4+1 bedroom, 5-bathroom detached home delivers soaring ceilings, refined finishes, and approximately 4,100 sq ft of finished living space across three levels. Patterson is one of Vaughan's most desirable family communities, known for its abundance of parks and green space, well-ranked schools, and effortless access to Highways 400 and 407 - making it a magnet for growing families. This home welcomes you with tall ceilings and natural light, creating a bright, expansive feel throughout from the moment you step in. Cared for by its original owners, it feels brand new throughout, with hardwood floors on both levels. The kitchen features a gas stove, ample cabinetry, and a bright breakfast area overlooking a private backyard with interlock, ambient lighting, a concrete shed, front-and-rear sprinklers. The finished basement offers a spacious living area and a modern bar, ideal for hosting.

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

Closing Costs

Mortgage Amount
$1,319,200
Land Transfer Taxes$29,455
Legal Fees (Est.)
$
Total cash required for closing$360,755

Total Monthly Obligation

$7,771/mo
Mortgage $6,652
Monthly Loss $6,020
Principal$1,750
Interest$4,901
Property Tax$744
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%22
10-Year IRR
8.9%
Returns Index
12.5/ 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
$65,100/yr
NOI
$45,159/yr
Net Cash Flow
-$2,888/mo
Cash Margin
-53.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
14.7/ 100

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

Comparables

Properties near 8 Yemina Gate

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.