9235 Jane Street 301, Vaughan

$489,000
9235 Jane Street 301

$489,000

New
2d
Condo ApartmentApartment

9235 Jane Street 301, Vaughan

Total Monthly Obligation $3,116

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
2d
Score
18
Yield
5.8%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Condo Apartment
MLS® Number-N14104122
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,417.87 (2025)
Maintenance-$742/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE CONDOSDEAL REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Maple
Title-Residential Condo & Other

No agent assigned

Welcome to Bellaria Residences, Vaughan's private gated condominium community! This bright, well-kept 1+1 bedroom suite is ideal for first-time buyers, downsizers or investors looking for value in one of Maple's most sought-after addresses. It features an open-concept layout, 9-ft ceilings, a functional kitchen with breakfast bar, a spacious primary bedroom with generous closet space, and ensuite laundry. Includes 1 owned underground parking space. Enjoy resort-style living with lots of landscaped grounds with walking trails and ponds, a 24-hour gatehouse and concierge, gym, sauna, theatre room, party room, guest suites and visitor parking. Steps to Vaughan Mills, transit, restaurants and shopping. Minutes to Cortellucci Vaughan Hospital, Canada's Wonderland, Rutherford GO, Vaughan Metropolitan Centre subway and Hwy 400 and 407. Move-in ready and priced to sell. Don't miss it! Disclosure: Listing photos have been virtually staged. Furniture and décor are digital and not included. Wall colours, flooring tones and finishes may vary slightly from the photos due to editing and lighting. Buyers are encouraged to view the property in person.

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

Closing Costs

Mortgage Amount
$391,200
Land Transfer Taxes$6,255
Legal Fees (Est.)
$
Total cash required for closing$105,555

Total Monthly Obligation

$3,116/mo
Mortgage $1,972
Monthly Loss $2,597
Principal$519
Interest$1,453
Property Tax$201
Condo Fees$742
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.9%18
10-Year IRR
8.4%
Returns Index
10.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$28,200/yr
NOI
$11,658/yr
Net Cash Flow
-$1,001/mo
Cash Margin
-42.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
24.9/ 100

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

Comparables

Properties near 9235 Jane Street 301

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.