92 Andrew Park, Vaughan

$949,000
92 Andrew Park

$949,000

New
21d
Semi-Detached Bungalow-Raised

92 Andrew Park, Vaughan

Total Monthly Obligation $4,545

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
21d
Score
16
Yield
3.7%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Semi-Detached
MLS® Number-N13855020
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-36.57 × 120.14 ft
Listed on site-Oct 2, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Age-51-99
Taxes-$4,098.21 (2026)
Parking-3 - Built-In
Basement-Finished, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-INTERNATIONAL REALTY FIRM, INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-IMMEDIATE
Neighbourhood-West Woodbridge
Title-Residential Freehold

No agent assigned

Welcome to 92 Andrew Park, a spacious and exceptionally well-maintained raised bungalow in the heart of West Woodbridge. Situated on a generous 36.57 x 120.14 ft lot, this semi-detached home offers 3 bedrooms, 2 full bathrooms and a fully finished lower level. The main floor features solid oak hardwood throughout the principal rooms and bedrooms, a bright living and dining area, kitchen with breakfast area and a primary bedroom overlooking the backyard. The finished lower level offers plenty of additional living space with a second kitchen, full bathroom, spacious great room with gas fireplace and two separate entrances, including a side walk-up to the yard. This flexible space is well suited for a growing or multigenerational family. The fully fenced backyard has been maintained with mature grapevines, patio and garden shed, providing plenty of space to relax, entertain and enjoy the outdoors. Several important improvements were completed between 2020-2023, including the roof, furnace, central air conditioning, hot water tank, gas fireplace and front entry fiberglass door with multi-lock system. The home also includes a built-in garage. Conveniently located close to schools, parks, public transit, major highway access, recreation, shopping and places of worship. A solid, well-cared-for family home with plenty of space, a versatile layout and the opportunity for the next owners to make it their own.

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

Closing Costs

Mortgage Amount
$759,200
Land Transfer Taxes$15,455
Legal Fees (Est.)
$
Total cash required for closing$206,755

Total Monthly Obligation

$4,545/mo
Mortgage $3,828
Monthly Loss $3,537
Principal$1,007
Interest$2,821
Property Tax$342
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$35,472/yr
NOI
$23,327/yr
Net Cash Flow
-$1,884/mo
Cash Margin
-63.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.8/ 100

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

Comparables

Properties near 92 Andrew Park

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.