110 De La Roche Drive, Vaughan

$1,051,000
110 De La Roche Drive

$1,051,000

New
18d
Att/Row/Townhouse3-Storey

110 De La Roche Drive, Vaughan

Total Monthly Obligation $5,075

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
18d
Score
17
Yield
4.2%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Att/Row/Townhouse
MLS® Number-N13866880
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-23.59 × 58.4 ft
Listed on site-Oct 5, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$5,529.22 (2026)
Parking-2 - Built-In
Basement-Partial Basement
Heating-Forced Air (Gas)
Brokerage-SPECTRUM REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Vellore Village
Title-Residential Freehold

No agent assigned

Builder offering at Archetto Woodbridge Towns. This upgraded Buttercup-End B is an approximately 1,942 sq. ft. END-UNIT TOWNHOME offering 4 bedrooms and 3.5 baths across three finished levels, plus an unfinished basement. The ground floor features a private 4th bedroom with ensuite, ideal for guests, extended family or a home office, along with direct access to the double garage. The main level offers an open-concept kitchen with breakfast bar, breakfast area and great room with walkout to deck, plus a separate dining area and powder room. Upstairs, the primary bedroom includes a walk-in closet, ensuite and private balcony, complemented by two additional bedrooms and a full bath. Numerous builder upgrades throughout. Located within Archetto, an enclave of only 91 POTL townhomes. Complete Tarion Warranty included. An opportunity to own a move-in-ready builder home in Woodbridge. [Some photos have been virtually Staged for Illustration purpose only - appliances not included]

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

Closing Costs

Mortgage Amount
$840,800
Land Transfer Taxes$17,495
Legal Fees (Est.)
$
Total cash required for closing$229,195

Total Monthly Obligation

$5,075/mo
Mortgage $4,239
Monthly Loss $3,960
Principal$1,116
Interest$3,124
Property Tax$461
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$44,196/yr
NOI
$29,747/yr
Net Cash Flow
-$1,761/mo
Cash Margin
-47.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.587
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.0/ 100

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

Comparables

Properties near 110 De La Roche 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.