100 Dawlish Avenue, Aurora

$1,199,000
100 Dawlish Avenue

$1,199,000

New
18d
Detached2-Storey

100 Dawlish Avenue, Aurora

Total Monthly Obligation $5,678

Beds
4
Baths
4
Park
3
Sqft
1500-2000
DOM
18d
Score
16
Yield
3.9%
Cash on Cash
-6.6%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N13864514
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-39.37 × 109.91 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,600 (2026)
Parking-5 - Built-In
Basement-Apartment, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS EMPOWERED REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Aurora Highlands
Title-Residential Freehold

No agent assigned

Stunning, fully renovated detached home in a family friendly neighbourhood! Bright, open concept layout with engineered hardwood floors, newstairs and railings, renovated bathrooms, upgraded windows, pot lights, and fresh paint. The kitchen features quartz countertops, stainless steelappliances, an eat-in area, and a walkout to a brand-new deck overlooking a private, fenced backyard with no rear neighbours. Formal living anddining areas, direct garage access, and main floor laundry add everyday convenience.The newly finished, above-ground one-bedroom basementapartment offers a kitchen, bathroom, its own laundry, a separate entrance, and a walkout to the backyard. Double doors provide added privacybetween the living spaces, making it a great option for extended family or rental use. Steps to schools, transit, shopping, and trails. A must-see!Extras: Stainless steel fridge, stove, built-in microwave and dishwasher; two sets of laundry appliances; expanded interlock driveway renovatedin 2022; new deck and entrance door (2026). Approximately $80,000 spent on main floor renovations and $50,000 on the basement. Newfurnace and A/C (2025), each with a 10-year warranty. Tankless water heater rented at $39/month.

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

Closing Costs

Mortgage Amount
$959,200
Land Transfer Taxes$20,455
Legal Fees (Est.)
$
Total cash required for closing$261,755

Total Monthly Obligation

$5,678/mo
Mortgage $4,836
Monthly Loss $4,405
Principal$1,273
Interest$3,564
Property Tax$467
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.6%
Returns Index
11.8/ 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
$46,560/yr
NOI
$31,804/yr
Net Cash Flow
-$2,186/mo
Cash Margin
-56.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.7/ 100

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

Comparables

Properties near 100 Dawlish Avenue

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.