1 Emerald Lane 105, Vaughan

$640,000
1 Emerald Lane 105

$640,000

New
28d
Condo Apartment1 Storey/Apt

1 Emerald Lane 105, Vaughan

Total Monthly Obligation $4,055

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
28d
Score
16
Yield
5.4%
Cash on Cash
-8.5%
Cap Rate
2.8%
5Y IRR
8.9%
10Y IRR
9.4%
Property Type-Condo Apartment
MLS® Number-N13829016
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 25, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,629.76 (2026)
Maintenance-$1,054/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Crestwood-Springfarm-Yorkhill
Title-Residential Condo & Other

No agent assigned

Welcome to 1 Emerald Lane #105, where sophisticated style meets effortless luxury living in the heart of one of Thornhill's highly desirable communities. This spacious approximately 1,050 sq. ft. premium corner ground floor condo has been completely renovated, showcasing luxurious finishes, designer-inspired fixtures and exceptional attention to detail throughout. Step inside and experience a beautifully transformed interior featuring elegant flooring, contemporary lighting, Large baseboard and Crown Moldings, premium finishes and soaring 10' Ceilings. The thoughtfully designed layout offers generous living and dining spaces with floor to ceiling Windows, creating an inviting setting for both everyday living and entertaining. The stunning renovated eat-in kitchen is finished with modern cabinetry, sleek quartz countertops & backsplash, quality fixtures and stylish details that perfectly complement the home's upscale aesthetic. Generously proportioned bedrooms provide peaceful retreats, while the beautifully renovated bathrooms deliver a polished, spa-inspired feel. Every inch of this residence has been thoughtfully updated, offering the rare opportunity to enjoy a luxury renovation without the work or expense. Enjoy the convenience of 1 underground parking space and 1 owned locker, along with the exceptional amenities offered at Eiffel Towers, including an outdoor pool, fitness center, recreation and party rooms, visitor parking and 24-hour gated security. Whether you're looking to downsize, retire, invest or simply enjoy a turnkey luxury lifestyle, this completely renovated residence delivers space, style and convenience in one exceptional package.

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

Closing Costs

Mortgage Amount
$512,000
Land Transfer Taxes$9,275
Legal Fees (Est.)
$
Total cash required for closing$138,775

Total Monthly Obligation

$4,055/mo
Mortgage $2,582
Monthly Loss $3,375
Principal$679
Interest$1,902
Property Tax$219
Condo Fees$1,054
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.9%14
10-Year IRR
7.6%
Returns Index
8.1/ 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
$34,548/yr
NOI
$13,415/yr
Net Cash Flow
-$1,464/mo
Cash Margin
-50.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
19.9/ 100

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

Comparables

Properties near 1 Emerald Lane 105

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.