12 Woodstream Boulevard 920, Vaughan

$499,999
12 Woodstream Boulevard 920

$499,999

New
4d
Condo ApartmentApartment

12 Woodstream Boulevard 920, Vaughan

Total Monthly Obligation $3,027

Bed+Den
2+1
Baths
2
Park
1
Sqft
700-799
DOM
4d
Score
18
Yield
5.6%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Apartment
MLS® Number-N14093184
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,584 (2026)
Maintenance-$594.92/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-STONECASTLE REALTY GROUP INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stucco (Plaster)
Possession-TBD
Neighbourhood-Vaughan Grove
Title-Residential Condo & Other

No agent assigned

Bright & beautifully upgraded 1 Bedroom + Den at the Allegra, featuring an open-concept layout and private balcony with unobstructed views. Recent upgrades include smooth ceilings, new flooring throughout, quartz countertops and backsplash, stainless steel appliances, custom closet organizers, improved heating/cooling fan motor, accent wall, two new 19-inch toilets, new curtains, and a new 2-in-1 washer/dryer. Spacious bedroom with walk-in closet and 4-piece ensuite, plus a powder room. Exceptional building amenities include 24-hour concierge, rooftop terrace, two fitness centres, saunas, theatre and billiards room. Conveniently located near transit, Highways 427, 27 and 407, and shopping.

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

Closing Costs

Mortgage Amount
$399,999
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$3,027/mo
Mortgage $2,017
Monthly Loss $2,496
Principal$531
Interest$1,486
Property Tax$215
Condo Fees$595
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.6%21
10-Year IRR
8.9%
Returns Index
11.7/ 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
$27,840/yr
NOI
$12,933/yr
Net Cash Flow
-$939/mo
Cash Margin
-40.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
25.8/ 100

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

Comparables

Properties near 12 Woodstream Boulevard 920

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.