12 Wallenberg Drive, Vaughan

$1,699,000
12 Wallenberg Drive

$1,699,000

New
24d
Detached2-Storey

12 Wallenberg Drive, Vaughan

Total Monthly Obligation $7,887

HausQ Valuation Report
Beds
5
Baths
5
Park
4
Sqft
2500-3000
DOM
24d
Score
15
Yield
3.6%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-N13842054
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-43.96 × 93.5 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,906 (2026)
Parking-6 - Built-In
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stucco (Plaster)
Roof-Not Applicable
Foundation-Not Applicable
Sewer-Sewer
Possession-TBA
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Amazing Updated 4+1 Bedroom Family Home on a Premium street in the Sought-After Valley of Thornhill! This beautifully maintained home offers 2711 sq ft with a fantastic floor plan, perfect for a large family and ideal for entertaining. The main floor features a spacious open-concept layout with generously sized principal rooms, a large modern kitchen with centre island, granite countertops, stainless steel appliances, and a bright breakfast area combined with the family room with gas fireplace, all overlooking a private backyard. Enjoy outdoor living in the beautifully landscaped yard with patio and hot tub. The upper level offers well-sized bedrooms, including a stunning primary suite with a 5-piece ensuite and walk-in closet. Added bonus of a fully finished basement apartment with separate entrance and direct garage access-ideal for extended family or potential income. Tasteful renovations and upgrades throughout. Prime location close to JCC/Lebovic Campus, top-rated schools, parks, nature trails, Rutherford Marketplace, and all amenities.

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

Closing Costs

Mortgage Amount
$1,359,200
Land Transfer Taxes$30,455
Legal Fees (Est.)
$
Total cash required for closing$371,755

Total Monthly Obligation

$7,887/mo
Mortgage $6,853
Monthly Loss $6,084
Principal$1,803
Interest$5,050
Property Tax$659
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.4/ 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
$60,852/yr
NOI
$42,361/yr
Net Cash Flow
-$3,323/mo
Cash Margin
-65.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
14.3/ 100

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

Comparables

Properties near 12 Wallenberg 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.