59 Alysha Way, Vaughan

$2,450,000
59 Alysha Way

$2,450,000

New
23d
Detached2-Storey

59 Alysha Way, Vaughan

Total Monthly Obligation $11,029

Beds
6
Baths
5
Park
4
Sqft
3000-3500
DOM
23d
Score
14
Yield
2.5%
Cash on Cash
-12.2%
Cap Rate
2.0%
5Y IRR
6.1%
10Y IRR
7.3%
Property Type-Detached
MLS® Number-N13842560
Beds-6
Bathrooms-5
Size-3000-3500 sqft
Lot Size-41.05 × 124.85 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,260.32 (2026)
Parking-6 - Attached
Basement-Apartment, Finished with Walk-Out, Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-INTERCITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Metal
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

First Time Offered On The Market. Prestigious Upper Thornhill Estates Property With All The Bells + Whistles.5+1 Large Bedrooms, Fully Finished Basements, Soaring Ceilings, Walk-Out Basement To Full Backyard. Home Has 3 Gas Fireplaces, 2 Walk-In Closets In The Master Bedroom, And A Fully Finished Apartment Suite With A Separate Entrance. All Within Walking Distance To Parks, Public Schools, And Walking Trails, Here Is An Exceptional Opportunity To Own This Beautiful Piece Of Art!

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

Closing Costs

Mortgage Amount
$1,960,000
Land Transfer Taxes$47,725
Legal Fees (Est.)
$
Total cash required for closing$539,225

Total Monthly Obligation

$11,029/mo
Mortgage $9,883
Monthly Loss $8,429
Principal$2,601
Interest$7,282
Property Tax$772
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.0%8
10-Year IRR
5.9%
Returns Index
5.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$60,792/yr
NOI
$40,952/yr
Net Cash Flow
-$6,470/mo
Cash Margin
-127.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
12.1/ 100

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

Comparables

Properties near 59 Alysha Way

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.