27 Martell Gate, Aurora

$938,888
27 Martell Gate

$938,888

Price Change
21d
Att/Row/Townhouse2-Storey

27 Martell Gate, Aurora

Total Monthly Obligation $4,511

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
21d
Score
17
Yield
4.1%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Att/Row/Townhouse
MLS® Number-N13854876
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-19.69 × 95.96 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,190 (2025)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Tba
Neighbourhood-Bayview Northeast
Title-Residential Freehold

No agent assigned

Welcome To 27 Martell Gate! This Beautifully Maintained Executive Townhome Offers Approximately 2,500 Sq. Ft. Of Total Luxury Living Space. Elegant Meets Stylish In This Carpet-Free Home Featuring Cork Flooring And A Warm, Inviting Character. New LED Ceiling Lights Throughout. The Spacious Kitchen Offers Plenty Of Cabinetry, Quartz Countertops & An Undermount Sink, With A Walkout To An Open Deck. Convenient Main Floor Laundry With Ample Shelving.Oversized Primary Bedroom With A Sitting Area & Walk-In Closet. Sophisticated Finished Basement, Perfect For Entertainment Lovers, Featuring A 3-Pc Bath And Potential To Be Used As An Additional Bedroom Or Living Space.Steps To Parks, Schools, Public Transit, Restaurants & Shopping. Minutes To T&T, Home Depot & Hwy 404. Don't Miss This Rare Opportunity - Move In & Enjoy!

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

Closing Costs

Mortgage Amount
$751,110
Land Transfer Taxes$15,253
Legal Fees (Est.)
$
Total cash required for closing$204,531

Total Monthly Obligation

$4,511/mo
Mortgage $3,787
Monthly Loss $3,515
Principal$997
Interest$2,791
Property Tax$349
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
$38,820/yr
NOI
$26,248/yr
Net Cash Flow
-$1,600/mo
Cash Margin
-49.5%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
19.3/ 100

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

Comparables

Properties near 27 Martell Gate

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.