8777 Dufferin Street 22, Vaughan

$999,990
8777 Dufferin Street 22

$999,990

Price Change
29d
Att/Row/Townhouse2-Storey

8777 Dufferin Street 22, Vaughan

Total Monthly Obligation $4,862

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
29d
Score
18
Yield
4.4%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Att/Row/Townhouse
MLS® Number-N13821968
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-20.33 × 117.76 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,443.86 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SMART SOLD REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Offer Anytime!! Stunning END Unit Freehold Townhouse Like A Semi With Over 2,856 Living Space, Zoned For Top-Rated Stephen Lewis S.S, Located In The Highly Sought-After Thornhill Woods Community. Thoughtfully Designed And Exceptionally Maintained, This Home Features An Open Concept Layout, Hardwood Flooring Thru-Out, Newly Upgraded Light Fixtures, Upgraded Pot Lights Thru-Out, Upgraded Garage Ceiling Storage, Roof Gutter Guards, Interlocked Driveway Accommodates A Total Of 3 Parking Spaces.Step Inside To A Functional And Inviting Layout, The Formal Living And Dining Areas Feature Oversized Windows That Flood The Home With Natural Light, Creating A Bright And Welcoming Atmosphere. The Upgraded Kitchen Offers Well-Maintained Cabinetry, Stylish Backsplash, Built-In Appliances, And A Huge Countertop Bar, Perfect For Everyday Living And Entertaining.The Upper Level Offers 3 Bedrooms, Including A Spacious Primary Suite With A Walk-In Closet And Private Ensuite Bath. The Other 2 Bedrooms Each Feature Their Own Closets And Large Windows And Share Another Full Bathroom. Convenient Second-Floor Laundry Adds To The Everyday Functionality.The Professionally Finished Basement Offers A Large Recreation Area, Perfect For In-Laws, Extended Family, A Home Theatre, Or Additional Living Space.Conveniently Located Near Dufferin & Major Mackenzie, With Easy Access To Hwy 407, Hwy 7, Public Transit, GO Stations, Parks, Scenic Trails, Community Centres, Restaurants, Supermarkets, And More.

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

Closing Costs

Mortgage Amount
$799,992
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,973

Total Monthly Obligation

$4,862/mo
Mortgage $4,034
Monthly Loss $3,801
Principal$1,061
Interest$2,972
Property Tax$454
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.6%
Returns Index
15.0/ 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
$44,220/yr
NOI
$29,854/yr
Net Cash Flow
-$1,546/mo
Cash Margin
-41.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.8/ 100

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

Comparables

Properties near 8777 Dufferin Street 22

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.