57 Elderbrook Crescent, Vaughan

$1,174,900
57 Elderbrook Crescent

$1,174,900

New
17d
Att/Row/Townhouse2-Storey

57 Elderbrook Crescent, Vaughan

Total Monthly Obligation $5,514

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
17d
Score
17
Yield
4.0%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Att/Row/Townhouse
MLS® Number-N13868766
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25.26 × 76.57 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,795 (2026)
Parking-3 - Built-In
Basement-Finished, Separate Entrance
Heating-Forced Air (Electric)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Modern. Spacious. Exceptionally Convenient. Welcome To This Beautifully Maintained, Approx. 2,000 Sq. Ft. End-Unit Townhome In A Highly Sought-After Neighbourhood, Built By Renowned Aspen Ridge. With 3 Bedrooms, Including A Primary Retreat With An Extra-Large Ensuite Shower, Plus A Finished Walkout Basement, There Is Ample Space For A Fourth Bedroom, Home Office, Gym, Or Media Room. Inside, You'll Find Luxury Finishes Throughout, Including Updated Hardwood And Porcelain Flooring, An Elegant Oak Staircase, And A Beautifully Renovated Kitchen With Stainless Steel Appliances. Second-Floor Laundry Adds Everyday Convenience, While Central Air And Central Vacuum Complete The Thoughtful Package. A Smart Hybrid Heating System With A Heat Pump Delivers Efficient, Cost-Conscious Comfort Year-Round, Switching To Gas Heat When Temperatures Drop Below Zero. And The Location? Incredibly Convenient For Day-To-Day Living. Just Minutes From Major Grocery Stores, Restaurants, Banks, Shops, Fitness Facilities, And Other Essential Services, With Easy Access To Hwy. 7, Hwy. 407, And Transit. Everything You Need Is Close At Hand.

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

Closing Costs

Mortgage Amount
$939,920
Land Transfer Taxes$19,973
Legal Fees (Est.)
$
Total cash required for closing$256,453

Total Monthly Obligation

$5,514/mo
Mortgage $4,739
Monthly Loss $4,267
Principal$1,247
Interest$3,492
Property Tax$400
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.0%
Returns Index
13.0/ 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
$46,692/yr
NOI
$32,728/yr
Net Cash Flow
-$2,012/mo
Cash Margin
-51.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
17.2/ 100

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

Comparables

Properties near 57 Elderbrook Crescent

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.