112 Harris Crescent, Vaughan

$964,900
112 Harris Crescent

$964,900

New
3d
Semi-Detached Bungalow-Raised

112 Harris Crescent, Vaughan

Total Monthly Obligation $4,616

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
3d
Score
19
Yield
4.7%
Cash on Cash
-3.0%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.7%
Property Type-Semi-Detached
MLS® Number-N14099134
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25.16 × 120.43 ft
Listed on site-Oct 20, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$4,188.12 (2026)
Parking-3 - Built-In
Basement-Finished, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-West Woodbridge
Title-Residential Freehold

No agent assigned

**Raised Bungalow in the heart of West Woodbridge**Minutes from Market Lane**Updated upper level with ample room sizes and walk-out to balcony**Seperate entrance at front of home next to garage, along with a rear walk-up from basement offer excellent potential for future basement apartment or multi-generational living**Private driveway with single car garage**Great opportunity to enter the market or explore potential for additional income**Easy access to retail, schools, community centres, & Highways!!**

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

Closing Costs

Mortgage Amount
$771,920
Land Transfer Taxes$15,773
Legal Fees (Est.)
$
Total cash required for closing$210,253

Total Monthly Obligation

$4,616/mo
Mortgage $3,892
Monthly Loss $3,592
Principal$1,024
Interest$2,868
Property Tax$349
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$45,000/yr
NOI
$31,812/yr
Net Cash Flow
-$1,241/mo
Cash Margin
-33.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
20.0/ 100

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

Comparables

Properties near 112 Harris 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.