11 Beauvista Court, Vaughan

$2,670,000
11 Beauvista Court

$2,670,000

New
16d
Detached2-Storey

11 Beauvista Court, Vaughan

Total Monthly Obligation $12,127

HausQ Valuation Report
Beds
5
Baths
5
Park
4
Sqft
3500-5000
DOM
16d
Score
14
Yield
2.9%
Cash on Cash
-10.5%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.2%
Property Type-Detached
MLS® Number-N13871972
Beds-5
Bathrooms-5
Size-3500-5000 sqft
Lot Size-60.04 × 131.23 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$11,782 (2025)
Parking-7 - Attached
Basement-Finished
Heating-Forced Air (Ground Source)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Living Room
Pool-None
Facing-South
Exterior-Brick, Concrete
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Vellore Village
Title-Residential Freehold

No agent assigned

Welcome to 11 Beauvista Court, an exceptional luxury residence nestled on a prestigious cul-de-sac in the highly sought-after Vellore Village community of Vaughan. Situated on an impressive 60' x 131' lot, this beautifully appointed home offers an outstanding combination of elegance, functionality, and sophisticated living.Featuring soaring 10-foot ceilings, custom millwork, designer finishes, and over $330,000 in thoughtful upgrades, every detail has been carefully curated to create a refined and welcoming atmosphere. The stunning chef's kitchen showcases premium built-in appliances and opens seamlessly to the spacious family room, making it ideal for both everyday family living and entertaining.The residence offers generously sized bedrooms and beautifully designed living spaces throughout. The finished lower level provides exceptional additional living and entertainment space, including a private theatre room and dedicated exercise room.Located in one of Vaughan's most desirable neighbourhoods, this remarkable home is close to top-rated schools, parks, shopping, restaurants, transit, and major highways.A rare opportunity to own a truly exceptional home in Vellore Village-where luxury, privacy, and lifestyle come together.

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

Closing Costs

Mortgage Amount
$2,136,000
Land Transfer Taxes$53,225
Legal Fees (Est.)
$
Total cash required for closing$588,725

Total Monthly Obligation

$12,127/mo
Mortgage $10,770
Monthly Loss $9,293
Principal$2,834
Interest$7,936
Property Tax$982
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.2%12
10-Year IRR
6.8%
Returns Index
7.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$77,796/yr
NOI
$53,734/yr
Net Cash Flow
-$6,292/mo
Cash Margin
-97.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.423
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
12.1/ 100

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

Comparables

Properties near 11 Beauvista 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.