12301 Keele Street E, Vaughan

$2,990,000
12301 Keele Street E

$2,990,000

New
38d
DetachedBungalow

12301 Keele Street E, Vaughan

Total Monthly Obligation $13,169

Beds
4
Baths
5
Park
8
Sqft
2000-2500
DOM
38d
Score
13
Yield
2.0%
Cash on Cash
-13.9%
Cap Rate
1.6%
5Y IRR
4.8%
10Y IRR
6.3%
Property Type-Detached
MLS® Number-N13786360
Beds-4
Bathrooms-5
Size-2000-2500 sqft
Lot Size-210 × 416 ft
Listed on site-Sep 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$8,803.3 (2026)
Parking-10 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Electric)
Brokerage-AIMHOME REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Septic
Possession-Flexible
Neighbourhood-Rural Vaughan
Title-Residential Freehold

No agent assigned

Great redevelopment project! Areas of rapid urban development2-3 mins drive to king city go station! beautiful country house! Ranch Style Bungalow over 5000 Sq.Ft. living space . big size land 2.01 acres (210x416 ft) best for rebuild your dream house ! Surrounded By Mature Trees! Over 2500 sq.ft. on main floor, 3 Bedrooms, open concept with multiple fireplaces, vaulted ceiling With walk-out to large Deck, oversized double garage . Over 2500 Sq.Ft. of finished basement with separate walkout , Large recreational room, 2 bedrooms, washroom, R/I Room for kitchen laminate floors (2023), sauna (as Is condition)

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

Closing Costs

Mortgage Amount
$2,392,000
Land Transfer Taxes$61,225
Legal Fees (Est.)
$
Total cash required for closing$660,725

Total Monthly Obligation

$13,169/mo
Mortgage $12,061
Monthly Loss $9,996
Principal$3,174
Interest$8,887
Property Tax$734
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.2%0
5-Year IRR
2.9%6
10-Year IRR
5.1%
Returns Index
4.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$60,000/yr
NOI
$40,697/yr
Net Cash Flow
-$8,669/mo
Cash Margin
-173.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.282
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 12301 Keele 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.