25 Beverley Glen Boulevard, Vaughan

$999,000
25 Beverley Glen Boulevard

$999,000

New
28d
Condo Townhouse3-Storey

25 Beverley Glen Boulevard, Vaughan

Total Monthly Obligation $5,092

Beds
3
Baths
3
Park
1
Sqft
1800-1999
DOM
28d
Score
17
Yield
4.6%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Condo Townhouse
MLS® Number-N13829308
Beds-3
Bathrooms-3
Size-1800-1999 sqft
Listed on site-Sep 25, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$5,431.83 (2026)
Maintenance-$409.23/mo
Locker-None
Parking-2 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Stucco (Plaster)
Possession-Immediate
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Welcome to 25 Beverley Glen, an elegant townhouse in the heart of Thornhill, offering sophisticated, low-maintenance living with an exceptional combination of space, comfort and convenience. Soaring 9-foot ceilings enhance the sense of openness throughout the main living areas. The elegant living room is anchored by a cozy gas fireplace, while the adjoining dining area creates an inviting setting for both everyday living and entertaining. At the heart of the home is a beautifully upgraded chef-inspired kitchen, featuring premium granite countertops, abundant cabinetry and a custom pantry with elegant glass detailing. The open-concept layout flows seamlessly into the family room, with a walk-out to a private balcony with gas BBQ connection. Upstairs, generously proportioned bedrooms are complemented by convenient second-floor laundry. The primary suite offers a serene retreat with a walk-in closet and luxurious ensuite. The main-level multi-purpose room provides versatile additional living space with a walk-out to the outdoors, and access to the built-in garage for everyday convenience. Beautifully appointed and ideally located, 25 Beverley Glen offers an effortless luxurious lifestyle in the heart of Thornhill.

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$5,092/mo
Mortgage $4,030
Monthly Loss $4,031
Principal$1,060
Interest$2,969
Property Tax$453
Condo Fees$409
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 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
$46,320/yr
NOI
$28,945/yr
Net Cash Flow
-$1,618/mo
Cash Margin
-41.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.1/ 100

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

Comparables

Properties near 25 Beverley Glen Boulevard

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.