131 Lady Jessica Drive, Vaughan

$3,099,000
131 Lady Jessica Drive

$3,099,000

New
2d
Detached2-Storey

131 Lady Jessica Drive, Vaughan

Total Monthly Obligation $13,890

Beds
6
Baths
6
Park
4
Sqft
3500-5000
DOM
2d
Score
14
Yield
2.4%
Cash on Cash
-12.6%
Cap Rate
1.9%
5Y IRR
5.7%
10Y IRR
7.0%
Property Type-Detached
MLS® Number-N14101016
Beds-6
Bathrooms-6
Size-3500-5000 sqft
Lot Size-64.47 × 121 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$12,170 (2025)
Parking-7 - Built-In
Basement-Apartment, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-West
Exterior-Stone, Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Elegant Home in the Prestigious Enclave Over 6,000 of Living Space. 5-Year New Executive Home Loaded With Lots of Upgrades. Stunning Exterior w/ Remodeled Glass Front Entry & Stone Covered Porch. Soaring 20ft Coffered Ceiling in Family Room & 10ft Flat Ceilings on Main. Gleaming Hardwood Floors & Pot Lights Throughout. Gourmet Chef's Kitchen w/ SubZero & Wolf Appl, Custom Cabinetry & Large Centre Island. Spectacular Family Room w/ Stone Gas Fireplace. Main Floor Office w/ Custom Bookcases & Built-In Cabinetry. All 4 Upper Bdrms Feature Private Ensuite & Custom W/I Closet Organizers. Opulent 7-Pc Primary Ensuite w/ Upgraded Vanity Stone & Walkout Balcony. Finished Lookout Bsmt w/ 2 Additional Bdrms & Temperature-Controlled Wine Cellar. Fully Interlocked Backyard w/ Professional Landscaping, Lighting & Sprinkler System. Wainscoting, All-New Light Fixtures, Modern Blinds & Ethernet Throughout. 3-Car Tandem Garage. Steps to Trails, Parks & Golf. Mins to GO Train, Hwy 404/400 & Top-Ranked Schools. Fully Furnished & Turn-Key - True Luxury Redefined!

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

Closing Costs

Mortgage Amount
$2,479,200
Land Transfer Taxes$63,950
Legal Fees (Est.)
$
Total cash required for closing$685,250

Total Monthly Obligation

$13,890/mo
Mortgage $12,501
Monthly Loss $10,600
Principal$3,289
Interest$9,211
Property Tax$1,014
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.0%0
5-Year IRR
3.8%8
10-Year IRR
5.7%
Returns Index
5.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$73,920/yr
NOI
$49,858/yr
Net Cash Flow
-$8,346/mo
Cash Margin
-135.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
11.5/ 100

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

Comparables

Properties near 131 Lady Jessica Drive

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.