100 Promenade Circle 210, Vaughan

$657,999
100 Promenade Circle 210

$657,999

New
25d
Condo ApartmentApartment

100 Promenade Circle 210, Vaughan

Total Monthly Obligation $3,867

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
25d
Score
16
Yield
4.5%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Condo Apartment
MLS® Number-N13835922
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Age-16-30
Taxes-$2,623.02 (2025)
Maintenance-$793.84/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Other, Concrete
Roof-Flat
Foundation-Poured Concrete
Possession-FLEXIBLE
Neighbourhood-Brownridge
Title-Residential Condo & Other

No agent assigned

**Convenient Location At It's Best**One Bedroom + Den Condo In Promenade Park**Approx 700sf + 45sf Balcony*Open Concept Design*Laminate Flooring*Kitchen Featuring Stainless Appliances, Granite Counter Top And Ceramic Back Splash*Enjoy A Fireplace & Tv Niche In Living Room And In Primary Bedroom*Building Boasts With Many Amenities Including Concierge, Indoor Swimming Pool, Gym, Gust Suites, Part Room And More*Walk To Promenade Mall, Bus Station, Walmart, No Frills, Disera Strip And Much More*$49 Included In Maintenance Fees Is A Special CABLE TV Package Expiring In 2027*>>> Attention Investors: Seller Is Willing To Stay And Pay A Full Years Rent In Advance <<<

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

Closing Costs

Mortgage Amount
$526,399
Land Transfer Taxes$9,635
Legal Fees (Est.)
$
Total cash required for closing$142,735

Total Monthly Obligation

$3,867/mo
Mortgage $2,654
Monthly Loss $3,168
Principal$698
Interest$1,956
Property Tax$219
Condo Fees$794
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.8%10
10-Year IRR
6.7%
Returns Index
6.4/ 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
$29,400/yr
NOI
$11,911/yr
Net Cash Flow
-$1,662/mo
Cash Margin
-67.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.5/ 100

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

Comparables

Properties near 100 Promenade Circle 210

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.