23 Worthview Drive S, Vaughan

$959,000
23 Worthview Drive S

$959,000

New
22d
Semi-Detached 2-Storey

23 Worthview Drive S, Vaughan

Total Monthly Obligation $4,604

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
22d
Score
17
Yield
4.1%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Semi-Detached
MLS® Number-N13847246
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.11 × 118.96 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$4,330.18 (2025)
Parking-3 - Attached
Basement-Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX CROSSROADS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-West Woodbridge
Title-Residential Freehold

No agent assigned

Beautiful 3 bedroom, 2.5 bath Semi- detached home available for sale.! An elegant interlock walkway leads you into the bright & airy main level which features 9' ceilings, hardwood & ceramic flooring, updated lighting & neutral decor throughout. Cozy up in the main floor living room with soft pot-lighting & warm natural gas fireplace with marble surround. The kitchen features stainless steel appliances & sleek counters and the open layout into the dining room . A sliding glass walk-out leads to your own private balcony with stairs to backyard(2024). Spacious master suite with spa-like, 5-piece ensuite & walk-in closet. Two additional roomy bedrooms, a main 4-piece bath and laundry in the upper level. Downstairs, you'll find a WALK OUT finished lower level with family room/ office, plenty of storage plus a rough-in for additional bath or kitchen & walk-out to the fully fenced rear yard with fruit trees. Roof(2024) .The attached single car garage with inside entry plus private driveway . Located just minutes to the 427, schools, shopping, restaurants and amenities. No disappointments. Thank you.

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

Closing Costs

Mortgage Amount
$767,200
Land Transfer Taxes$15,655
Legal Fees (Est.)
$
Total cash required for closing$208,955

Total Monthly Obligation

$4,604/mo
Mortgage $3,868
Monthly Loss $3,586
Principal$1,018
Interest$2,850
Property Tax$361
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$39,564/yr
NOI
$26,777/yr
Net Cash Flow
-$1,637/mo
Cash Margin
-49.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.1/ 100

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

Comparables

Properties near 23 Worthview Drive S

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.