137 Blackthorn Drive, Vaughan

$1,299,000
137 Blackthorn Drive

$1,299,000

New
29d
DetachedBungalow-Raised

137 Blackthorn Drive, Vaughan

Total Monthly Obligation $6,073

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
29d
Score
16
Yield
3.8%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-N13826062
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-39.37 × 99 ft
Listed on site-Sep 24, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$5,502.48 (2025)
Parking-6 - Built-In
Basement-Apartment, Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Maple
Title-Residential Freehold

No agent assigned

Welcome To This Spacious And Versatile Raised Bungalow In The Highly Desirable Community Of Maple. Offering 3+1 Bedrooms And 3 Full Bathrooms, This Beautifully Designed Home Features An Open-Concept Layout Ideal For Modern Family Living. The Bright Main Level Showcases A Generous Living And Dining Area, A Functional Kitchen With Ample Cabinetry, And A Walkout To A Private Deck, Perfect For Outdoor Entertaining And Enjoying Summer Evenings. The Well-Appointed Primary Bedroom And Additional Bedrooms Provide Comfortable Accommodations For The Entire Family. The Fully Finished Walkout Basement Adds Exceptional Value And Flexibility, Featuring A Second Kitchen, An Additional Bedroom, And Multiple Living Spaces. With Three Separate Entrances, This Home Offers Outstanding Potential For Extended Family Living, Multi-Generational Households, Or Future Income Opportunities. Completing The Property Is A Double Car Garage And Ample Driveway Parking, Providing Convenience For Families And Guests Alike. Ideally Located Close To Schools, Parks, Shopping, Transit, And Major Commuter Routes, This Is An Exceptional Opportunity To Own A Home That Combines Space, Functionality, And Endless Possibilities In One Of Maple's Most Sought After Neighbourhoods.

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

Closing Costs

Mortgage Amount
$1,039,200
Land Transfer Taxes$22,455
Legal Fees (Est.)
$
Total cash required for closing$283,755

Total Monthly Obligation

$6,073/mo
Mortgage $5,240
Monthly Loss $4,695
Principal$1,379
Interest$3,861
Property Tax$459
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.7%22
10-Year IRR
8.7%
Returns Index
12.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$50,004/yr
NOI
$35,001/yr
Net Cash Flow
-$2,323/mo
Cash Margin
-55.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
16.2/ 100

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

Comparables

Properties near 137 Blackthorn 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.