39 Crooked Stick Road, Vaughan

$1,689,000
39 Crooked Stick Road

$1,689,000

New
4d
Detached2-Storey

39 Crooked Stick Road, Vaughan

Total Monthly Obligation $7,798

HausQ Valuation Report
Beds
7
Baths
5
Park
4
Sqft
2500-3000
DOM
4d
Score
15
Yield
3.4%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.1%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-N14095708
Beds-7
Bathrooms-5
Size-2500-3000 sqft
Lot Size-46.04 × 126.18 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,325 (2025)
Parking-6 - Attached
Basement-Apartment, Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 Days/Tba
Neighbourhood-Glen Shields
Title-Residential Freehold

No agent assigned

Ravine, Ravine, Ravine!!! Premium Pie Shaped tot !!!! (83.39 Feet At The Back) Backing Into Park. This Is The House You Have Been Waiting For !!! Gorgeous Fully Renovated 5 Bedroom 5 Washroom Home. No Need For Cottage!!! Upgraded Eat-In Kitchen (2021) With Stainless Steels Appliances, Quartz Countertops, Central Island & Pot Lights. W/O To Yard. Separate Self Contained 1 Bedroom In-Law Suite On Main Level/Backyard Entrance. Ideal For Elderly Parent/Nanny. 4 Bedrooms & 3 Bath On 2nd Level. W/O From Master Bedroom To Huge Sun Filled Balcony. Finished Basement W/Sep Entrance. Unbeatable Location. Located Minutes From Excellent Schools, Parks, Walking and Biking Trails, Playgrounds, Tennis and Basketball Courts, Splash Pad, Ttc, York University, Subway, Vaughan Mills, Canada's Wonderland, Promenade Mall, Yorkdale, Costco, Walmart, Superstore, Home Depot, and Major Highways 400, 401, 40767). An Exceptional Turnkey Home Offering Luxury, Comfort, and Outstanding Value.

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

Closing Costs

Mortgage Amount
$1,351,200
Land Transfer Taxes$30,255
Legal Fees (Est.)
$
Total cash required for closing$369,555

Total Monthly Obligation

$7,798/mo
Mortgage $6,813
Monthly Loss $6,006
Principal$1,793
Interest$5,020
Property Tax$610
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$57,828/yr
NOI
$40,220/yr
Net Cash Flow
-$3,461/mo
Cash Margin
-71.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
14.2/ 100

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

Comparables

Properties near 39 Crooked Stick Road

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.