192 Sunset Vista Court, Aurora

$2,388,000
192 Sunset Vista Court

$2,388,000

New
16d
Detached2-Storey

192 Sunset Vista Court, Aurora

Total Monthly Obligation $10,804

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
16d
Score
13
Yield
2.1%
Cash on Cash
-13.9%
Cap Rate
1.6%
5Y IRR
4.8%
10Y IRR
6.3%
Property Type-Detached
MLS® Number-N13870068
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-42 × 127.17 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$9,556 (2026)
Parking-4 - Built-In
Basement-Walk-Out, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON WENDY ZHENG REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Aurora Estates
Title-Residential Freehold

No agent assigned

Welcome to 192 Sunset Vista Crt, a 4-year-new detached home in Aurora's Aurora Estates/Woodhaven community. This 4-bed, 4-bath residence (2,949 sq ft) backs onto a ravine, offering permanent unobstructed greenery and total privacy. The double-door entry opens to a sun-filled main floor with 10-ft ceilings. The south-facing living room overlooks the ravine; the open-concept south-facing kitchen and breakfast area feature quartz counters and a walk-in pantry. Upgrades throughout include wide-plank flooring and brass crystal chandeliers, plus a striking staircase fixture. Upstairs offers 9-ft ceilings and four bedrooms, each with a walk-in closet and ensuite. The south-facing primary suite faces the ravine and boasts double walk-in closets, a glass shower and double vanity. The fully fenced backyard is a private sanctuary - summer afternoons come with a soundtrack of birdsong and cicadas, rare tranquility minutes from everything. The walk-out basement with separate entrance is ideal as a media room, gym, or future income suite. Close to golf, Lake Wilcox, St. Andrew's, CDS and Holy Trinity, with easy access to Richmond Hill and Aurora..

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

Closing Costs

Mortgage Amount
$1,910,400
Land Transfer Taxes$46,175
Legal Fees (Est.)
$
Total cash required for closing$525,275

Total Monthly Obligation

$10,804/mo
Mortgage $9,633
Monthly Loss $8,269
Principal$2,535
Interest$7,098
Property Tax$796
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.4%0
5-Year IRR
2.7%6
10-Year IRR
5.0%
Returns Index
4.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$50,604/yr
NOI
$31,488/yr
Net Cash Flow
-$7,009/mo
Cash Margin
-166.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.272
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
12.0/ 100

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

Comparables

Properties near 192 Sunset Vista Court

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.