50 Oakhurst Drive, Vaughan

$1,950,000
50 Oakhurst Drive

$1,950,000

New
18d
Detached2-Storey

50 Oakhurst Drive, Vaughan

Total Monthly Obligation $8,918

Beds
5
Baths
4
Park
4
Sqft
2500-3000
DOM
18d
Score
15
Yield
3.1%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-N13866614
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-47.32 × 142.67 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,126 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Beverley Glen
Title-Residential Freehold

No agent assigned

An Exceptional Opportunity In Highly Coveted Beverley Glen Enclave - One Of The Largest Lots In The Area! Set On Expansive, Private Grounds Framed By Mature Trees, The Home Offers Abundance Of Natural Light And An Excellent Layout. The Main Level Features A Grand Foyer, Soaring Ceilings, Hardwood Flooring And Spacious Principal Rooms. The Well-Appointed Kitchen Offers Granite Countertops, Ample Storage, And A Bright Eat-In Area Overlooking The Expansive Gardens. The Family Room, Open To The Kitchen, Features A Wood-Burning Fireplace Set Against A Striking Brick Feature Wall, A Private Main-Floor Office Provides An Ideal Work-From-Home Setting, While A Separate Laundry Room And Mudroom With Direct Garage Access Add Everyday Convenience. Outdoors, The Expansive Fully Fenced Backyard Is A Rare Find, Surrounded By Mature Trees That Create A Remarkable Sense Of Privacy And Tranquility With Exceptional Space For Outdoor Entertaining, Recreation And Future Possibilities. The Finished Lower Level Further Extends The Living Space With An Oversized Recreation Room, Sauna And Generous 7-Piece Bathroom. This Is A Rare Opportunity To Secure A Substantial Home And Exceptional Lot In One Of Thornhill's Most Desirable Communities, Moments From Excellent Schools, Parks, Shopping, Dining And Major Highways.

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

Closing Costs

Mortgage Amount
$1,560,000
Land Transfer Taxes$35,475
Legal Fees (Est.)
$
Total cash required for closing$426,975

Total Monthly Obligation

$8,918/mo
Mortgage $7,866
Monthly Loss $6,848
Principal$2,070
Interest$5,796
Property Tax$677
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.7%0
5-Year IRR
5.6%13
10-Year IRR
7.1%
Returns Index
7.7/ 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
$59,880/yr
NOI
$41,266/yr
Net Cash Flow
-$4,427/mo
Cash Margin
-88.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
13.3/ 100

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

Comparables

Properties near 50 Oakhurst Drive

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.