10 Abeja Street 1421, Vaughan

$520,000
10 Abeja Street 1421

$520,000

New
16d
Condo ApartmentApartment

10 Abeja Street 1421, Vaughan

Total Monthly Obligation $2,872

Beds
2
Baths
2
Park
2
Sqft
600-699
DOM
16d
Score
20
Yield
5.6%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Condo Apartment
MLS® Number-N13874026
Beds-2
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 7, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$574.04/mo
Locker-None
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Concord
Title-Residential Condo & Other

No agent assigned

A smart choice in today's market, this beautifully upgraded suite in Vaughan's Abeja District offers 700 sq. ft. including a private west-facing balcony-your own front-row seat to the sunset every evening. Den can be included for an executive home office or 2nd bedroom. Meticulously maintained with true pride of ownership, this suite still feels practically brand new and offers the added peace of mind of remaining Tarion Warranty coverage. INTERNET INCLUDED in Condo Fees. Modern neutral tones, white oak finishes and quartz countertops create a clean, timeless look, while the kitchen features a highly desirable island-an upgrade not found in every suite.The spacious primary bedroom comfortably fits a king-size bed and features floor-to-ceiling windows, a large mirrored closet and private 3-pc ensuite. The versatile den offers excellent potential to be enclosed for added privacy, while the living area walks out to a covered balcony that isn't divided with a neighbouring balcony. Includes all appliances and automatic window coverings. PLUS, TWO PARKING SPACES! One owned underground space plus a highly sought-after rented second space that can be transferred to the new owner. Enjoy resort-inspired amenities including 24/7 concierge, gym, yoga studio, sauna, steam room, cold plunge, theatre, party room, rooftop lounges, BBQ terrace, study/work areas & more. Premium convenience with transit just downstairs and minutes to Tuscany Place, Vaughan Mills, Canada's Wonderland, Hwy 400, Cortellucci Vaughan Hospital, restaurants & everyday essentials. Modern, move-in ready & designed for the way you actually live.

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

Closing Costs

Mortgage Amount
$416,000
Land Transfer Taxes$6,875
Legal Fees (Est.)
$
Total cash required for closing$112,375

Total Monthly Obligation

$2,872/mo
Mortgage $2,098
Monthly Loss $2,320
Principal$552
Interest$1,546
Condo Fees$574
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$29,148/yr
NOI
$16,945/yr
Net Cash Flow
-$685/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
28.0/ 100

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

Comparables

Properties near 10 Abeja Street 1421

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.