85 North Park Road 1003, Vaughan

$449,900
85 North Park Road 1003

$449,900

New
19d
Condo ApartmentApartment

85 North Park Road 1003, Vaughan

Total Monthly Obligation $2,668

Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
19d
Score
20
Yield
5.8%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Condo Apartment
MLS® Number-N13860126
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 4, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,045.36 (2026)
Maintenance-$482.92/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/BAYVIEW REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-immediate
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Prestigious "The Fountains" Condos Built By Liberty.1 Parking & 1 Locker. Open concept with Unobstructed View, enjoy the tranquil and gorgeous clear view from balcony. 9Ft Ceiling, Freshly painted, High Quality Laminated flooring Thru-Out. Stainless Steel Appliances, Granite Countertop with Upgraded Tumble Marble Backsplash, Double Closets with Mirrored Doors In Bedroom. Front Load Washer & Dryer. Steps To Promenade Mall, T&T Supermarket, Walmart, Restaurants, Public Transportation. Close To Parks, School, Hwy 7,407 And All Amenities. Great amenities including exercise room, indoor swimming pool, sauna, yoga room , party room , games room, visitor parking and Grand lobby with 24 hour Concierge.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,668/mo
Mortgage $1,815
Monthly Loss $2,191
Principal$478
Interest$1,337
Property Tax$170
Condo Fees$483
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
9.0%29
10-Year IRR
9.9%
Returns Index
15.4/ 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
$26,244/yr
NOI
$13,379/yr
Net Cash Flow
-$700/mo
Cash Margin
-32.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
29.1/ 100

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

Comparables

Properties near 85 North Park Road 1003

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.