1202 Wellington Street E, Aurora

$1,075,000
1202 Wellington Street E

$1,075,000

New
39d
Att/Row/Townhouse3-Storey

1202 Wellington Street E, Aurora

Total Monthly Obligation $5,265

Beds
3
Baths
4
Park
3
Sqft
2500-3000
DOM
39d
Score
16
Yield
3.9%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Att/Row/Townhouse
MLS® Number-N13779378
Beds-3
Bathrooms-4
Size-2500-3000 sqft
Lot Size-19.69 × 155.84 ft
Listed on site-Sep 14, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$6,645 (2025)
Parking-4 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE RCR REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle, Flat
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Bayview Northeast
Title-Residential Freehold

No agent assigned

Welcome to 1202 Wellington Street East, a beautifully upgraded three-storey home offering 3 bedrooms, 4 bathrooms. Soaring 10-foot ceilings on the main level, large windows, shiplap feature walls, and pot lights throughout create a bright and inviting vibe. The main floor features a spacious living room, while the kitchen and dining area provide the perfect setting as the hub of the home. Upstairs, you'll find three well-appointed bedrooms and the convenience of upper-level laundry. The third-floor loft expands the home's versatility, complete with a 4-piece bathroom and walkout to a large updated terrace, ideal for relaxing, working from home and hosting guests. Additional highlights include an unfinished basement awaiting your personal touch, a second upper balcony, a detached one-car garage, and expanded driveway parking. Combining modern finishes, functional space, and exceptional outdoor living areas, this move-in-ready home offers the lifestyle your looking for.

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

Closing Costs

Mortgage Amount
$860,000
Land Transfer Taxes$17,975
Legal Fees (Est.)
$
Total cash required for closing$234,475

Total Monthly Obligation

$5,265/mo
Mortgage $4,336
Monthly Loss $4,124
Principal$1,141
Interest$3,195
Property Tax$554
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.4/ 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
$42,000/yr
NOI
$26,655/yr
Net Cash Flow
-$2,115/mo
Cash Margin
-60.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.2/ 100

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

Comparables

Properties near 1202 Wellington Street E

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.