25 Main Street, Vaughan

$2,495,000
25 Main Street

$2,495,000

New
17d
DetachedBungalow

25 Main Street, Vaughan

Total Monthly Obligation $11,270

Beds
4
Baths
2
Park
4
Sqft
1500-2000
DOM
17d
Score
13
Yield
2.0%
Cash on Cash
-14.6%
Cap Rate
1.5%
5Y IRR
4.3%
10Y IRR
5.9%
Property Type-Detached
MLS® Number-N13865840
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-100 × 271 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Taxes-$9,972 (2025)
Parking-6 - Attached
Basement-Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST SIGNATURE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-60-90/TBA
Neighbourhood-Kleinburg
Title-Residential Freehold

No agent assigned

Wonderful Opportunity to purchase a .6 ACRE property in the Kleinburg Village Core!! Potential Re-Development, build your dream home or live in this beautiful 4 bedroom, 2 bathroom bungalow with 2 updated kitchens & baths, 2 fireplaces and multiple walk-outs to deck and patios! Prof finished lower level is perfect for nanny, in-laws or extended family with a cozy family room, gas fireplace, 4th bedroom, kitchen, bathroom and walk out to yard! This Stunning lot is a horticulturalist's dream property with walking paths, perennials, mature trees and plants. Possibilities are endless, superb location, walking distance to downtown shops, restaurants and the finest schools. This is a special property. A RARE FIND and a blue chip investment!!

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

Closing Costs

Mortgage Amount
$1,996,000
Land Transfer Taxes$48,850
Legal Fees (Est.)
$
Total cash required for closing$549,350

Total Monthly Obligation

$11,270/mo
Mortgage $10,064
Monthly Loss $8,622
Principal$2,648
Interest$7,416
Property Tax$831
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-17.0%0
5-Year IRR
2.3%5
10-Year IRR
4.7%
Returns Index
3.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$49,164/yr
NOI
$29,776/yr
Net Cash Flow
-$7,583/mo
Cash Margin
-185.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.252
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo15
Risk Index
11.8/ 100

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

Comparables

Properties near 25 Main Street

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.