360 William Graham Drive, Aurora

$990,000
360 William Graham Drive

$990,000

New
18d
Att/Row/Townhouse2-Storey

360 William Graham Drive, Aurora

Total Monthly Obligation $4,832

Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
18d
Score
17
Yield
4.2%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Att/Row/Townhouse
MLS® Number-N13862634
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-20.08 × 152.2 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,558.34 (2026)
Parking-3 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 KING`S QUAY REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Rural Aurora
Title-Residential Freehold

No agent assigned

Welcome to a rare opportunity where modern living meets nature, privacy, and convenience! This beautifully designed 3+1 bedroom townhouse offers a bright and spacious open-concept main floor, perfect for both everyday living and entertaining. Large windows fill the home with natural light while showcasing the peaceful ravine setting - a rare feature that provides exceptional privacy and a relaxing backdrop you'll enjoy year-round. What truly sets this home apart is the versatile third-floor den. Whether you need a private home office, quest room, reading lounge, or personal retreat, this flexible space adapts effortlessly to your lifestyle. Step outside onto your own private balcony overlooking the ravine-the perfect place to enjoy your morning coffee, unwind after a long day, or simply take in the tranquil views surrounded by nature. With 3+1 bedrooms, functional living spaces, an open-concept layout, rare ravine views, and multiple areas to work, relax, and entertain, this home offers the space and flexibility today's buyers are looking for. Enjoy the best of both worlds: peaceful ravine-side living with remarkable privacy, while still being conveniently located close to everyday amenities, shopping, schools, parks, transit, and major routes. A truly special townhouse that combines lifestyle, location, and nature-this is one you won't want to miss!

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

Closing Costs

Mortgage Amount
$792,000
Land Transfer Taxes$16,275
Legal Fees (Est.)
$
Total cash required for closing$215,775

Total Monthly Obligation

$4,832/mo
Mortgage $3,993
Monthly Loss $3,781
Principal$1,051
Interest$2,943
Property Tax$463
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.7%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.7/ 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
$41,424/yr
NOI
$27,223/yr
Net Cash Flow
-$1,725/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.5/ 100

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

Comparables

Properties near 360 William Graham Drive

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.