2504 Rutherford Road 210, Vaughan

$675,000
2504 Rutherford Road 210

$675,000

New
16d
Co-op ApartmentApartment

2504 Rutherford Road 210, Vaughan

Total Monthly Obligation $4,095

Beds
2
Baths
2
Park
0
Sqft
900-999
DOM
16d
Score
18
Yield
5.9%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Co-op Apartment
MLS® Number-N13872172
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Co-op Apartment
Taxes-$3,311.54 (2026)
Maintenance-$895.9/mo
Locker-Exclusive
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE COMMERCIAL WESTHAVEN
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-Maple
Title-Residential Condo & Other

No agent assigned

Welcome to Unit 210 at the beautiful Villa Giardino! This spacious 2-bedroom, 2-bathroom suite offers a bright and inviting layout with thoughtful upgrades throughout. Featuring updated tile flooring and an upgraded kitchen, this well-maintained unit is move-in ready and designed for comfortable living. Ideally located in the heart of Maple, Villa Giardino is known for its exceptional amenities, including an espresso bar on the main floor, weekly transportation to the grocery store, and much more. Outdoor parking is available for residents. Don't miss this fantastic opportunity to call Villa Giardino home!

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

Closing Costs

Mortgage Amount
$540,000
Land Transfer Taxes$9,975
Legal Fees (Est.)
$
Total cash required for closing$146,475

Total Monthly Obligation

$4,095/mo
Mortgage $2,723
Monthly Loss $3,378
Principal$716
Interest$2,006
Property Tax$276
Condo Fees$896
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.5%26
10-Year IRR
9.6%
Returns Index
14.2/ 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
$39,660/yr
NOI
$19,232/yr
Net Cash Flow
-$1,120/mo
Cash Margin
-33.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.7/ 100

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

Comparables

Properties near 2504 Rutherford Road 210

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.