20 North Park Road 108, Vaughan

$565,000
20 North Park Road 108

$565,000

Price Change
29d
Condo ApartmentApartment

20 North Park Road 108, Vaughan

Total Monthly Obligation $3,420

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
3
Sqft
800-899
DOM
29d
Score
20
Yield
6.5%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Condo Apartment
MLS® Number-N13824034
Bed+Den-2+1
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,988.37 (2026)
Maintenance-$692.27/mo
Locker-None
Parking-3 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE FRONTIER REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Immediate
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

*High demand "Thornhill City Centre" location. Steps to park, shopping village, transit, school. *Close to HWY 407 & HWY 7. *Superb rec amenities incl; inground pool, huge party RM, gym, billiard RM, rooftop terrace on 6th floor & ETC. *Private & cozy ground patio - perfect for pet owner! * 838sqft 9' ceiling, very functional layout, sunny south exposure. *Den can be used as 2nd BR! *New "Luxury vinyl plank" floor & some of improvements! *Exceptional 3 parking spaces!! *Perfect Move-In Conditions! *Very Motivated!! *Very Good Price!!

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

Closing Costs

Mortgage Amount
$452,000
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$3,420/mo
Mortgage $2,279
Monthly Loss $2,821
Principal$600
Interest$1,679
Property Tax$249
Condo Fees$692
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.7%40
10-Year IRR
11.3%
Returns Index
21.2/ 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
$36,852/yr
NOI
$19,471/yr
Net Cash Flow
-$656/mo
Cash Margin
-21.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.9/ 100

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

Comparables

Properties near 20 North Park Road 108

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.