49 Torgan Trail, Vaughan

$2,175,000
49 Torgan Trail

$2,175,000

Price Change
21d
Detached2-Storey

49 Torgan Trail, Vaughan

Total Monthly Obligation $9,957

Beds
5
Baths
5
Park
6
Sqft
3500-5000
DOM
21d
Score
15
Yield
3.2%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-N13856518
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-50.74 × 111.74 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,700.01 (2026)
Parking-8 - Attached
Basement-Full
Heating-Fan Coil (Gas)
Brokerage-RE/MAX MILLENNIUM REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stone
Roof-Other
Foundation-Other
Sewer-Sewer
Possession-TBD
Neighbourhood-Kleinburg
Title-Residential Freehold

No agent assigned

Show-Stopper Home Near Kleinburg Village! A stunning luxury home offering approximately 4,500 sq. ft. above grade plus a 2,100 sq. ft. unfinished basement. Featuring 10-ft ceilings on the main floor, 9-ft ceilings on the second level and basement, and a grand open-to-above foyer, this home delivers impressive space and design. Finished throughout with genuine hardwood and marble flooring, the home also features smooth ceilings, waffled ceilings in the family room, oak staircase with iron pickets, and extensive pot lighting. The chef's kitchen includes a full-height marble backsplash, centre island, extended cabinetry, built-in oven and fridge, and a spacious breakfast area. Offering 5 bedrooms and 5 bathrooms, with 4 bedrooms featuring private ensuites. The primary suite includes dual walk-in closets and a two-way fireplace leading into a spa-like ensuite with Italian marble finishes, soaker tub, glass shower, and private water closet. Additional features include a built-in bar with beverage cooler, spacious patio, and interlocking driveway. The unfinished basement provides excellent potential. Located minutes to Kleinburg Village, top-rated schools, parks, trails, and witheasy access to Hwy 427 & 407. A rare offering in one of Vaughan's most desirable communities.

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

Closing Costs

Mortgage Amount
$1,740,000
Land Transfer Taxes$40,850
Legal Fees (Est.)
$
Total cash required for closing$477,350

Total Monthly Obligation

$9,957/mo
Mortgage $8,773
Monthly Loss $7,648
Principal$2,309
Interest$6,465
Property Tax$808
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.8%14
10-Year IRR
7.3%
Returns Index
8.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$68,640/yr
NOI
$47,576/yr
Net Cash Flow
-$4,809/mo
Cash Margin
-84.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
12.9/ 100

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

Comparables

Properties near 49 Torgan Trail

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.