25 Albery Crescent, Aurora

$1,399,000
25 Albery Crescent

$1,399,000

New
4d
Detached2-Storey

25 Albery Crescent, Aurora

Total Monthly Obligation $6,567

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
4d
Score
16
Yield
3.6%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-N14093646
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-49.21 × 103.43 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,585.92 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-East
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-flex
Neighbourhood-Aurora Highlands
Title-Residential Freehold

No agent assigned

Situated on a quiet, low-traffic crescent, this four-bedroom home features a practical, well-laid-out floor plan with no wasted space. The main floor centers around a kitchen that overlooks the family room with a cozy fireplace and offers a direct walkout to the backyard. The outdoor space is a fully private sanctuary framed by mature trees and lush landscaping. Designed for year-round enjoyment, it features a sparkling saltwater pool, a relaxing hot tub, a built-in BBQ, and a covered sitting area complete with an outdoor fireplace. Upstairs, the large primary bedroom includes a beautifully renovated ensuite bath, alongside three additional bedrooms. The finished basement adds versatile extra living space and plenty of storage. Ideally located on a peaceful street, this home is just minutes from local shopping and easy access to 400-series high ways

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

Closing Costs

Mortgage Amount
$1,119,200
Land Transfer Taxes$24,455
Legal Fees (Est.)
$
Total cash required for closing$305,755

Total Monthly Obligation

$6,567/mo
Mortgage $5,643
Monthly Loss $5,082
Principal$1,485
Interest$4,158
Property Tax$549
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.0/ 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
$50,352/yr
NOI
$34,231/yr
Net Cash Flow
-$2,791/mo
Cash Margin
-66.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.3/ 100

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

Comparables

Properties near 25 Albery 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.