12 Loudon Crescent, Vaughan

$2,100,000
12 Loudon Crescent

$2,100,000

New
18d
Detached2-Storey

12 Loudon Crescent, Vaughan

Total Monthly Obligation $9,720

Beds
5
Baths
5
Park
4
Sqft
3000-3500
DOM
18d
Score
15
Yield
3.3%
Cash on Cash
-9.1%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-N13865418
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-50.4 × 94.75 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,485 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-IMMEDIATE
Neighbourhood-Beverley Glen
Title-Residential Freehold

No agent assigned

Magnificent 4+1 bedroom home in the sought-after Westmount/Wilshire area, offering approximately 3,380 sq. ft. of elegant living space plus a professionally finished lower level. The open-concept main floor features 9-ft ceilings, solid hardwood floors, pot lights, crown moulding, blinds, a gas fireplace and a bright office. The spacious kitchen boasts granite counters, built-in appliances and a walkout to the large deck. Upstairs features generously sized bedrooms, 3 full bathrooms and convenient 2nd-floor laundry. The professionally finished basement offers a large recreation room, 5th bedroom and 3-piece bath. Professionally landscaped front grounds and a private, tree-lined backyard with sprinkler system. Modern replaced front doors, interlock driveway, central vacuum, security system and new garage door. Includes washer, dryer, CAC, C/Vac, all appliances and garage door opener. Excellent location, walking distance to parks, schools and amenities.

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

Closing Costs

Mortgage Amount
$1,680,000
Land Transfer Taxes$38,975
Legal Fees (Est.)
$
Total cash required for closing$460,475

Total Monthly Obligation

$9,720/mo
Mortgage $8,471
Monthly Loss $7,490
Principal$2,229
Interest$6,242
Property Tax$874
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.1%15
10-Year IRR
7.5%
Returns Index
8.6/ 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
$69,204/yr
NOI
$47,299/yr
Net Cash Flow
-$4,529/mo
Cash Margin
-78.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo17
Risk Index
13.1/ 100

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

Comparables

Properties near 12 Loudon Crescent

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.