29 Eminence Road, Vaughan

$1,288,000
29 Eminence Road

$1,288,000

New
16d
Detached2-Storey

29 Eminence Road, Vaughan

Total Monthly Obligation $6,114

Beds
6
Baths
4
Park
4
Sqft
2500-3000
DOM
16d
Score
18
Yield
4.5%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-N13873976
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-38.06 × 109.28 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,518.18 (2026)
Parking-6 - Built-In
Basement-Apartment, Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 HERITAGE GROUP LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Exceptional Opportunity In Desirable Dufferin Hill! Stunning, Bright & Spacious 4 Bedroom Detached Home On A Premium 38.06 x 109.28 Ft Lot With Parking For 6 Cars And No Sidewalk! An Inviting Open Concept Layout Features A Large Great Room With A Gas Fireplace And Hardwood Flooring Throughout The Main And Second Floors. Beautiful Kitchen With Stainless Steel Appliances And A Spacious Breakfast Area. Enjoy A Large Sunroom With Walkout To The Deck, Perfect For Relaxing And Entertaining. Spacious Primary Bedroom With A 6 Piece Ensuite And Convenient Main Floor Laundry. Professionally Finished Basement Featuring A Separate Entrance, 2 Bedrooms, A Full Kitchen and 3 piece Bathroom And Its Own Laundry Facilities, Offering A Complete Living Space With Excellent Rental Income Potential Or Room For Extended Family. Complete With An EV Charger And Security Camera System. Steps To Public Transit And Parks, And Close To Highly Ranked Schools, Supermarkets, Restaurants, Shopping, Golf, Church And GO Station. Don't Miss This Lovely Home!

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

Closing Costs

Mortgage Amount
$1,030,400
Land Transfer Taxes$22,235
Legal Fees (Est.)
$
Total cash required for closing$281,335

Total Monthly Obligation

$6,114/mo
Mortgage $5,195
Monthly Loss $4,746
Principal$1,367
Interest$3,828
Property Tax$543
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.5%32
10-Year IRR
10.1%
Returns Index
17.2/ 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
$57,828/yr
NOI
$41,027/yr
Net Cash Flow
-$1,777/mo
Cash Margin
-36.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
17.0/ 100

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

Comparables

Properties near 29 Eminence Road

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.