555 William Graham Drive 343, Aurora

$645,900
555 William Graham Drive 343

$645,900

New
2d
Condo ApartmentApartment

555 William Graham Drive 343, Aurora

Total Monthly Obligation $4,237

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
900-999
DOM
2d
Score
15
Yield
4.9%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.3%
Property Type-Condo Apartment
MLS® Number-N14105154
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 21, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,827.91 (2026)
Maintenance-$1,113.03/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Heat Pump (Other)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Dec. 1 or TBA
Neighbourhood-Bayview Wellington
Title-Residential Condo & Other

No agent assigned

Welcome to The Arbors Suite 343 at 555 William Graham Dr. a boutique low rise condominium by Brookfield Residential. This bright spacious 969 sq. ft. condo in a sought after Aurora location off Leslie St. The 2 bedroom 2 bathroom suite offers an open concept layout with laminate flooring throughout and a modern Kitchen with an island and stainless steel appliances. Enjoy outdoor living with 3 walkouts to two balconies, including a walk out from the bedrooms. The primary bedroom features a walkout to balcony and 3 pc ensuite with a shower. The second bedroom offers a double closet and and its own balcony access. 4 pc bathroom. Ensuite laundry and 2 parking spaces an everyday convenience. Residents of this building enjoy a concierge, fitness room, party room, recreation room and visitor parking. This location is close to everything: Walmart, Supercentre, shopping, dining, YRT transit, Hwy 404 and nearby green spaces including Hickson Park, Aurora Arboretum and Lambert Wilson park.

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

Closing Costs

Mortgage Amount
$516,720
Land Transfer Taxes$9,393
Legal Fees (Est.)
$
Total cash required for closing$140,073

Total Monthly Obligation

$4,237/mo
Mortgage $2,605
Monthly Loss $3,552
Principal$686
Interest$1,920
Property Tax$319
Condo Fees$1,113
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.1%0
5-Year IRR
3.4%7
10-Year IRR
5.8%
Returns Index
4.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$31,668/yr
NOI
$8,917/yr
Net Cash Flow
-$1,862/mo
Cash Margin
-70.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
18.8/ 100

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

Comparables

Properties near 555 William Graham Drive 343

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.