486 Greenock Drive, Vaughan

$1,399,900
486 Greenock Drive

$1,399,900

New
24d
Detached2-Storey

486 Greenock Drive, Vaughan

Total Monthly Obligation $6,469

Beds
3
Baths
4
Park
4
Sqft
1500-2000
DOM
24d
Score
15
Yield
3.4%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-N13839490
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-49.21 × 107.87 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$5,371 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-OAKWOOD REALTY CORPORATION
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Metal
Foundation-Poured Concrete
Sewer-Sewer
Possession-30/60 days/tba
Neighbourhood-Maple
Title-Residential Freehold

No agent assigned

Welcome to your new home in Maple! Turn the key and enter through the solid mahogany door into the foyer with 15 ft high ceiling. Entertain in your main floor spacious gourmet kitchen with granite countertops and large island, living room with built-in custom wall unit and eat-in area. Family room is complete with fireplace. Renovated main floor laundry with custom cabinets and Caeserstone counter with access to a two-car garage. Upper floor has three spacious bedrooms and two bathrooms. Hardwood and ceramic floors throughout. The main bedroom has its own ensuite bathroom with marble countertops and porcelain tiles and includes a walk-in closet. Finished basement includes an office, storage room, entertainment area and bathroom. Outside, enjoy the perennial gardens (no need for annual planting), large deck, metal roof, Metalex security doors and screens, fully fenced yard, in-ground sprinkler system with rain sensor and four car driveway with no sidewalk. Close to Rutherford GO station, hospital, parks, shopping centre, restaurants, schools, and all amenities. Don't miss this opportunity to buy this immaculately cared for house!

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

Closing Costs

Mortgage Amount
$1,119,920
Land Transfer Taxes$24,473
Legal Fees (Est.)
$
Total cash required for closing$305,953

Total Monthly Obligation

$6,469/mo
Mortgage $5,647
Monthly Loss $4,983
Principal$1,486
Interest$4,161
Property Tax$448
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$48,048/yr
NOI
$33,372/yr
Net Cash Flow
-$2,866/mo
Cash Margin
-71.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.3/ 100

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

Comparables

Properties near 486 Greenock 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.