10 Gatineau Drive 1004, Vaughan

$699,000
10 Gatineau Drive 1004

$699,000

New
2d
Condo ApartmentApartment

10 Gatineau Drive 1004, Vaughan

Total Monthly Obligation $4,115

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
2d
Score
16
Yield
5.0%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-N14101424
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,077.28 (2026)
Maintenance-$839.22/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX ATRIUM HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Fantastic 2 Bedroom, 2 Bathroom Unit. Quality Modern Features & Finishes Include Stainless Steel Appliances, 9Ft Ceilings, floor to ceiling windows, Granite Countertop. Beautiful Layout With Open Concept Kitchen & Living Room, Large Bedrooms With Unobstructed View. Steps To Shops, Groceries Stores, Transit & Schools. Amenities Include Indoor Pool, Gym, 24Hr Concierge & Security, Game Room, Pet Spa, Sauna & Yoga Studio. Includes 1 Parking &1 Locker.

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

Closing Costs

Mortgage Amount
$559,200
Land Transfer Taxes$10,455
Legal Fees (Est.)
$
Total cash required for closing$151,755

Total Monthly Obligation

$4,115/mo
Mortgage $2,820
Monthly Loss $3,373
Principal$742
Interest$2,078
Property Tax$256
Condo Fees$839
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.4%16
10-Year IRR
8.0%
Returns Index
9.2/ 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
$34,992/yr
NOI
$15,945/yr
Net Cash Flow
-$1,491/mo
Cash Margin
-51.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.9/ 100

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

Comparables

Properties near 10 Gatineau Drive 1004

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.