30 Upper Mall Way 3006, Vaughan

$538,800
30 Upper Mall Way 3006

$538,800

New
17d
Condo ApartmentApartment

30 Upper Mall Way 3006, Vaughan

Total Monthly Obligation $3,074

Bed+Den
2+1
Baths
1
Park
0
Sqft
500-599
DOM
17d
Score
18
Yield
4.9%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Condo Apartment
MLS® Number-N13866148
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,728 (2026)
Maintenance-$390/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-60-90 days
Neighbourhood-Brownridge
Title-Residential Condo & Other

No agent assigned

This Exceptional One Year New Luxury Condominium at Promenade Park Towers Offers a Refined Living Experience in a Highly Sought-After Location. With its Stylish Design and Premium Amenities This 1 Bedroom + Den Unit with Locker is Perfect for Those Seeking Modern Comfort and Convenience. Unit Features: - Size: 566 sq.ft. of Intelligently Designed Living Space Plus 68 sq.f Balcony (See Floor Plan) - Interior: Open Concept Layout with 9 ft Ceilings, Maximizing Natural Light and Space - Kitchen: Fully Equipped With High-End Stainless Steel Appliances and Sleek Finishes - Balcony: Expansive Balcony with Unobstructed Sunset Views Building Amenities: 24-hour Concierge Service Providing Convenience and Security Outdoor Space: Green Roof with a BBQ Terrace, Perfect for Outdoor Gatherings Fitness & Wellness: Fully Equipped Exercise Room, Yoga Studio, Children Play Area Entertainment: Multi-functional Party Room, Sports Lounge, Billiards Room, Media/Game Room, Golf Simulator, Cyber/Study Lounge, Cards Room, Guest Suite and Ample Common Areas for Relaxation or Socializing.If the buyer requires parking, a space can easily be rented from condominium or other unit owners

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

Closing Costs

Mortgage Amount
$431,040
Land Transfer Taxes$7,251
Legal Fees (Est.)
$
Total cash required for closing$116,511

Total Monthly Obligation

$3,074/mo
Mortgage $2,173
Monthly Loss $2,502
Principal$572
Interest$1,601
Property Tax$311
Condo Fees$390
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.8%17
10-Year IRR
8.2%
Returns Index
9.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$12,812/yr
Net Cash Flow
-$1,106/mo
Cash Margin
-50.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
25.2/ 100

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

Comparables

Properties near 30 Upper Mall Way 3006

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.