22 St Urbain Drive, Vaughan

$1,728,000
22 St Urbain Drive

$1,728,000

Price Change
29d
Detached2-Storey

22 St Urbain Drive, Vaughan

Total Monthly Obligation $7,961

HausQ Valuation Report
Beds
5
Baths
6
Park
2
Sqft
3000-3500
DOM
29d
Score
17
Yield
4.1%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-N13823300
Beds-5
Bathrooms-6
Size-3000-3500 sqft
Lot Size-50.2 × 78.74 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,387.28 (2026)
Parking-4 - Built-In
Basement-Finished, Apartment
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Other
Sewer-Sewer
Possession-60/90/TBA
Neighbourhood-Vellore Village
Title-Residential Freehold

No agent assigned

Client Remarks***Spectacular Turnkey Home***Elegantly Designed With Exceptional Top Of The Line Upgrades***Beautifully Designed Bright Kitchen To A Sun Filled Living Rm***Fireplace***Pot Lights, Dimmers***Wrought Iron Pickets***Hardwood Floors Throughout***Grand Master With Luxury Ensuite***Professionally Designed Bsmt With Custom Kitchen***Two Bathrooms One Bedroom In Basement***Ideal For A Big Family***Front To Rear Interlock To An Amazing Tranquil Backyard Oasis***

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

Closing Costs

Mortgage Amount
$1,382,400
Land Transfer Taxes$31,035
Legal Fees (Est.)
$
Total cash required for closing$378,135

Total Monthly Obligation

$7,961/mo
Mortgage $6,970
Monthly Loss $6,127
Principal$1,834
Interest$5,136
Property Tax$616
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.4%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$71,400/yr
NOI
$52,373/yr
Net Cash Flow
-$2,606/mo
Cash Margin
-43.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
15.1/ 100

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

Comparables

Properties near 22 St Urbain Drive

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.