1 Edenbridge Drive, Vaughan

$1,198,000
1 Edenbridge Drive

$1,198,000

New
29d
Condo Townhouse3-Storey

1 Edenbridge Drive, Vaughan

Total Monthly Obligation $5,954

Beds
3
Baths
4
Park
2
Sqft
2500-2749
DOM
29d
Score
16
Yield
4.1%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Condo Townhouse
MLS® Number-N13826368
Beds-3
Bathrooms-4
Size-2500-2749 sqft
Listed on site-Sep 24, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$4,853.8 (2025)
Maintenance-$516.9/mo
Locker-None
Parking-4 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Bright, spacious and filled with possibility, this 2,592 sq. ft. end-unit townhome offers an exceptional opportunity in Thornhill''s sought-after Beverley Glen/Wilshire community. Its desirable corner position provides added privacy, extra natural light and a more private backyard setting rarely found in townhouse living. Featuring a rare double-car garage and an impressive, well-planned layout, the home offers generous principal rooms designed for comfortable everyday living and effortless entertaining. The inviting family room is centred around a cozy fireplace and opens directly to a private patio and backyard, creating a peaceful outdoor retreat. Convenient interior access leads directly to the garage. At the heart of the home, the family-sized kitchen features granite countertops, a centre island and a bright eat-in area. Upstairs, the spacious primary retreat offers a walk-in closet and private 4-piece ensuite. Move in and enjoy as-is, or renovate and personalize the space to create a home entirely your own. Roof and windows were replaced less than four years ago. Maintenance fees include the roof, windows, exterior door, exterior maintenance, lawn care and snow removal. Ideally positioned just steps to Promenade Shopping Centre and close to Brownridge Public School, Wilshire Elementary School, Westmount Collegiate Institute, Promenade Green Park, York Hill District Park and Ventura Park, as well as shopping, dining, transit and convenient access to Highways 7 and 407. A rare combination of space, privacy, location and potential in one of Thornhill's most desirable communities.

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

Closing Costs

Mortgage Amount
$958,400
Land Transfer Taxes$20,435
Legal Fees (Est.)
$
Total cash required for closing$261,535

Total Monthly Obligation

$5,954/mo
Mortgage $4,832
Monthly Loss $4,682
Principal$1,272
Interest$3,561
Property Tax$404
Condo Fees$517
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
10.8/ 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
$48,600/yr
NOI
$30,283/yr
Net Cash Flow
-$2,309/mo
Cash Margin
-57.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 1 Edenbridge 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.