28 Augusta Court, Markham

$859,000
28 Augusta Court

$859,000

New
16d
Link2-Storey

28 Augusta Court, Markham

Total Monthly Obligation $4,205

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
16d
Score
19
Yield
5.0%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Link
MLS® Number-N13872538
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-21.92 × 106.36 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Link
Taxes-$4,380.71 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Royal Orchard
Title-Residential Freehold

No agent assigned

Welcome To Your New Home Located In One Of Thornhill's Most Desired Communities, Royal Orchard!Welcome To 28 Augusta Crt. Live nestled in a small enclave of homes on a quiet, low traffice, family friendly street only steps to Woodland P.S. and top tier ranked Thornlea Secondary, 3 minutes to Hwy#7,the 407 and Langstaff Go Station. Enjoy living surrounded by parks and green space. Ideal 1st time buyer,downsizer or condo alternative. This immaculately maintained, cozy, sun filled all brick detached-link home offers an attached garage with loft storage, 3 bedrooms, 2 washrooms, open concept living+dining area's with engineered + hardwood flooring, 2pc on main floor, crown mouldings, pot lights, modern eat-in kitchen with granite counters, stone backsplash, SS appliances, sliding door walk-out to private fenced urban backyard (no grass to cut), Primary bedroom with 4 pc modern ensuite bathroom-has 2 door access+heated floors,walk-in closet, california shutters, 2nd bedroom with double closet, 3rd bedroom with double closet, engineered hardwood flooring thru-out 2nd floor, finished basement done in berber broadloom, track lighting, wood burning fireplace, exercise area, laundry+storage room. Don't miss your opportunity to own in this beautiful neighbourhood!

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

Closing Costs

Mortgage Amount
$687,200
Land Transfer Taxes$13,655
Legal Fees (Est.)
$
Total cash required for closing$186,955

Total Monthly Obligation

$4,205/mo
Mortgage $3,465
Monthly Loss $3,293
Principal$912
Interest$2,553
Property Tax$365
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$42,900/yr
NOI
$29,729/yr
Net Cash Flow
-$988/mo
Cash Margin
-27.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7111
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
21.6/ 100

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

Comparables

Properties near 28 Augusta 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.