7900 Bathurst Street 1122, Vaughan

$499,000
7900 Bathurst Street 1122

$499,000

New
18d
Condo ApartmentApartment

7900 Bathurst Street 1122, Vaughan

Total Monthly Obligation $2,793

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
18d
Score
19
Yield
5.3%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Condo Apartment
MLS® Number-N13866088
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$1,948.69 (2025)
Maintenance-$417.33/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Beautiful Condo Unit At The Prestigious Legacy Park By Liberty Development. Spacious One Bedroom Condo. 9 Feet Ceilings. Gorgeous Kitchen, Granite Counters Tops, Stainless Steel Appliances, Counter Depth Fridge, Laminate Floors, Walk-Out To A Big Balcony with Panoramic views! Close To All Amenities, Promenade Mall, Walmart, Steps To Restaurants, Hwy 407 And Hwy 7, Public Transport At The Door. **EXTRAS** 9 Feet Ceilings, Lots Of Amenities, Close To Everything.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,793/mo
Mortgage $2,013
Monthly Loss $2,263
Principal$530
Interest$1,483
Property Tax$162
Condo Fees$417
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.5%26
10-Year IRR
9.5%
Returns Index
14.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$14,263/yr
Net Cash Flow
-$824/mo
Cash Margin
-37.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
27.9/ 100

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

Comparables

Properties near 7900 Bathurst Street 1122

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.