27 Korda Gate 203, Vaughan

$535,900
27 Korda Gate 203

$535,900

New
4d
Common Element CondoApartment

27 Korda Gate 203, Vaughan

Total Monthly Obligation $2,990

HausQ Valuation Report
Beds
1
Baths
2
Park
1
Sqft
700-799
DOM
4d
Score
21
Yield
5.8%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.3%
Property Type-Common Element Condo
MLS® Number-N14094630
Beds-1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 19, 2026
Style-Apartment
Building Type-Common Element Condo
Age-New
Maintenance-$628.55/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-METROPARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Other
Roof-Unknown
Foundation-Poured Concrete, Steel Frame
Possession-Immediate
Neighbourhood-Vellore Village
Title-Residential Condo & Other

No agent assigned

Welcome to the 5th at Charisma. Price is Exclusive of HST. This Brand NewB786 Model Has 1 Bed + Sleep Den and 2 Full Baths. Perfectly Located Right Next to Vaughan Mills Mall! This Luxuriously Finished & Perfectly Located Building is Built by Greenpark and Offered for Sale Directly from the Builder. This Floorplan Features 786 Sq. Ft. of Well-Designed Interior Space + 64 Sq. Ft. Terrace. W/Floor to Ceiling Windows for Max Light. Open Concept Kitchen with Large Centre Island & S/S Appliances. Building Features Outdoor Pool, Gym, 24 Hour Concierge, Party Room, Theatre + Much More. Enjoy Additional Commercial Amenities on Ground Level of Building. Steps to Transit, Shopping, Dining and Minutes from Both Hwy 400 and Hwy 407.

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

Closing Costs

Mortgage Amount
$428,720
Land Transfer Taxes$7,193
Legal Fees (Est.)
$
Total cash required for closing$115,873

Total Monthly Obligation

$2,990/mo
Mortgage $2,162
Monthly Loss $2,421
Principal$569
Interest$1,593
Condo Fees$629
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.7%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$31,356/yr
NOI
$18,278/yr
Net Cash Flow
-$639/mo
Cash Margin
-24.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.5/ 100

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

Comparables

Properties near 27 Korda Gate 203

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.