99 Eagle Rock Way 403, Vaughan

$478,888
99 Eagle Rock Way 403

$478,888

New
31d
Condo ApartmentApartment

99 Eagle Rock Way 403, Vaughan

Total Monthly Obligation $2,873

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
31d
Score
20
Yield
6.1%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Condo Apartment
MLS® Number-N13813276
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 22, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,242.02 (2025)
Maintenance-$554.87/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CAPITAL NORTH REALTY CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Rural Vaughan
Title-Residential Condo & Other

No agent assigned

Welcome To Indigo Condominiums In The Sought-After Maple Community! This Bright & Well-Designed 1 Bedroom Suite Offers Exceptional Value With A Highly Functional Layout & No Wasted Space. The Stylish Kitchen Features Stainless Steel Appliances, Breakfast Bar With Seating For Two, Backsplash & Under-Cabinet Lighting, Opening Seamlessly To The Living & Dining Area. Spacious Bedroom, Luxurious 3-Piece Bathroom With Glass Shower Enclosure, Laminate & Ceramic Flooring Throughout & Convenient Ensuite Laundry. Includes 1 Parking Space. Maintenance Fees Include Water & Gas; Hydro Extra. Enjoy An Impressive Selection Of Building Amenities Including A Fully Equipped Gym, Yoga Room, Hot Tub, Party Room With BBQ Area, Meeting Room, Theatre Room, Guest Suite & Rooftop Outdoor BBQ Area. Ideally Located Just Steps From Maple GO Station & Surrounded By An Array Of Everyday Amenities Including Walmart, Lowe's, Tim Hortons, McDonald's & Glengarry Square. Easy Access To Highway 400 Makes Commuting A Breeze. A Fantastic Opportunity For First-Time Buyers, Downsizers Or Investors Looking For A Well-Located & Functional Condo In A Desirable Community!

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

Closing Costs

Mortgage Amount
$383,110
Land Transfer Taxes$6,053
Legal Fees (Est.)
$
Total cash required for closing$103,331

Total Monthly Obligation

$2,873/mo
Mortgage $1,932
Monthly Loss $2,365
Principal$508
Interest$1,423
Property Tax$187
Condo Fees$555
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.7%33
10-Year IRR
10.5%
Returns Index
17.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,400/yr
NOI
$15,160/yr
Net Cash Flow
-$668/mo
Cash Margin
-27.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
27.8/ 100

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

Comparables

Properties near 99 Eagle Rock Way 403

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.