474 Caldari Road 511, Vaughan

$498,000
474 Caldari Road 511

$498,000

New
25d
Condo ApartmentApartment

474 Caldari Road 511, Vaughan

Total Monthly Obligation $2,705

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
25d
Score
20
Yield
5.2%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-N13845230
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$496/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Foundation-Concrete
Possession-60-89 days
Neighbourhood-Concord
Title-Residential Condo & Other

No agent assigned

Immaculate 1-Bedroom Suite in the Heart of Vaughan. Stylish, Upgraded & Move-In Ready. Welcome to Suite 511 at 474 Caldari Rd., part of the vibrant Abeja District community. This stunning 1-bedroom, 1-bathroom condo features a bright, functional layout with elegant light flooring and a modern open-concept design. Thoughtfully upgraded throughout, the suite includes upgraded interior doors, contemporary light fixtures, upgraded full-size washer and dryer, custom window drapery, upgraded mirror medicine cabinet, upgraded Moen shower head, upgraded Ecobee thermostat, upgraded and enhanced closet shelving for added storage. The east-facing balcony provides a relaxing outdoor escape with beautiful sunrise views and evening light. Perfect for young professionals, first-time buyers, or downsizers, this pristine unit offers turnkey living in a fast-growing urban hub. Located steps from premier shopping and dining, including Vaughan Mills Mall, and only minutes to Hwy's 400 and 407, you'll enjoy unmatched convenience and connectivity. Residents of Abeja District benefit from an impressive roster of amenities, including a 24-hour concierge, building security, state-of-the-art gym, yoga studio, spa (with sauna, cold plunge, and steam room), rooftop terrace, community BBQ area, pet wash, theatre room, party room, and business centre. In addition to these great amenities, residents enjoy free internet service! Move in and experience modern living in an exceptional location!

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

Closing Costs

Mortgage Amount
$398,400
Land Transfer Taxes$6,435
Legal Fees (Est.)
$
Total cash required for closing$107,535

Total Monthly Obligation

$2,705/mo
Mortgage $2,009
Monthly Loss $2,176
Principal$529
Interest$1,480
Condo Fees$496
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.9%28
10-Year IRR
9.8%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$25,764/yr
NOI
$14,836/yr
Net Cash Flow
-$772/mo
Cash Margin
-36.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
28.8/ 100

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

Comparables

Properties near 474 Caldari Road 511

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.