414 Belview Avenue, Vaughan

$1,548,000
414 Belview Avenue

$1,548,000

New
4d
Detached2-Storey

414 Belview Avenue, Vaughan

Total Monthly Obligation $7,116

Beds
5
Baths
3
Park
2
Sqft
2500-3000
DOM
4d
Score
16
Yield
3.5%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-N14099416
Beds-5
Bathrooms-3
Size-2500-3000 sqft
Lot Size-29.79 × 114.95 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,956.75 (2026)
Parking-4 - Built-In
Basement-Separate Entrance, Walk-Up, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-Inground, Salt
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-East Woodbridge
Title-Residential Freehold

No agent assigned

EXPERIENCE YOUR OWN PRIVATE BACKYARD OASIS WITH SALTWATER POOL & CABANA! Beautifully situated on a landscaped corner lot, this impressive 2-storey home offers over 3,200 sqft of total living space, double garage & long driveway that fits up to 6 cars. Upgraded roof (2018). Upgraded windows (2021). Upgraded front entrace fiberglass door w/ wrought-iron design insert. Hardwood floors & California shutters throughout the main & upper levels. Chef's kitchen features granite countertops, backsplash, ample cabinetry & high-end stainless steel appliances, including a 4-door fridge w/ water dispenser, built-in microwave, stove/oven & dishwasher. Bright living room overlooks the front yard through a large picture window, while the dining room features an elegant chandelier. Convenient mudroom offers LG full-sized washer & dryer, sink, counter, cabinetry and direct garage access. Grand hardwood staircase w/ an accent light fixture leads upstairs to a bright landing and 4 spacious bedrooms. Primary suite features double mirrored closets and a 4pc ensuite w/ glass-door shower & bidet. Three additional bedrooms offer closets & windows, complemented by a 5pc bathroom w/ double vanity & shower/tub. Finished lower level features a separate walk-up entrance, open-concept recreation room w/ space for a bedroom, 3pc bathroom, fully equipped second kitchen w/ stainless steel appliances, ample counter & cabinetry space, separate coffee station & second laundry w/ washer & dryer. Outside, enjoy the spa-like 30ft saltwater pool w/ waterfall, built-in seating, 3 therapeutic-style water jets, custom cabana w/ potlights & private bathroom, bar area, plus ample space for lounging, BBQs & entertaining. Located in the desirable Woodbridge community, close to parks, schools, shopping, restaurants, golf courses, Boyd Conservation Park, Vaughan Mills, Vaughan Metropolian Centre & Hwy 400. Don't miss this exceptional opportunity offering luxury living and outdoor retreat in a prime location!

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

Closing Costs

Mortgage Amount
$1,238,400
Land Transfer Taxes$27,435
Legal Fees (Est.)
$
Total cash required for closing$338,535

Total Monthly Obligation

$7,116/mo
Mortgage $6,244
Monthly Loss $5,472
Principal$1,643
Interest$4,601
Property Tax$496
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.2/ 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
$54,072/yr
NOI
$38,208/yr
Net Cash Flow
-$3,060/mo
Cash Margin
-67.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
14.8/ 100

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

Comparables

Properties near 414 Belview Avenue

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.