359 John West Way, Aurora

$769,000
359 John West Way

$769,000

New
16d
Condo Townhouse2-Storey

359 John West Way, Aurora

Total Monthly Obligation $3,881

Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
16d
Score
18
Yield
4.5%
Cash on Cash
-5.7%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Townhouse
MLS® Number-N13870870
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,303.54 (2026)
Maintenance-$303.8/mo
Locker-None
Parking-2 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-90/TBA/Flex
Neighbourhood-Bayview Wellington
Title-Residential Condo & Other

No agent assigned

Immaculate 2-storey townhome nestled in the heart of Aurora's sought-after Bayview Wellington neighbourhood. Situated In the high demand Carriage Walk enclave, this bright, sun-filled home features a spacious open-concept living and dining area, along with a bright updated kitchen with granite countertops. The spacious primary bedroom offers a 4-piece ensuite and walk-in closet, while the good sized secondary bedrooms and second 4-piece bath complete the upper level. Beautifully landscaped private back patio, separate garage, and an additional adjacent parking space. The finished basement provides a large recreation room, plus a spacious laundry and storage area. Ideally located close to shopping, top-rated schools, parks, scenic trails, and an array of amenities. Just a 3-minute drive to the Aurora GO Station, offering direct access to downtown Toronto. Quick and easy access to Highway 404. Low maintenance fees include water, building insurance, snow removal and landscaping!

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

Closing Costs

Mortgage Amount
$615,200
Land Transfer Taxes$11,855
Legal Fees (Est.)
$
Total cash required for closing$167,155

Total Monthly Obligation

$3,881/mo
Mortgage $3,102
Monthly Loss $3,065
Principal$816
Interest$2,286
Property Tax$275
Condo Fees$304
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.3/ 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
$34,320/yr
NOI
$21,539/yr
Net Cash Flow
-$1,307/mo
Cash Margin
-45.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.5/ 100

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

Comparables

Properties near 359 John West Way

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.