114 Bellini Avenue, Vaughan

$1,249,900
114 Bellini Avenue

$1,249,900

Price Change
16d
Semi-Detached 2-Storey

114 Bellini Avenue, Vaughan

Total Monthly Obligation $5,891

Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
16d
Score
16
Yield
3.6%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Semi-Detached
MLS® Number-N13874150
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-30.07 × 91.95 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$5,694.05 (2026)
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PREMIUM ONE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric, Natural Gas
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Vellore Village
Title-Residential Freehold

No agent assigned

Welcome to this truly rare find! Located on a quiet family friendly street with a premium private lot backing onto natural green space, in the highly sought after area of Vellore Village! Offering one of the largest semis in the area, with 2185 sq ft of above ground space and over 3000 sq ft of total living space. This spacious 4-bedroom home includes 9 ft ceilings on main, large open concept kitchen with an abundance of counter and cabinet space, stainless steel appliances, cozy family room area with gas fireplace, hardwood flooring throughout main and second level, iron staircase pickets, main floor pot lights and updated laundry room with garage access. Second level includes 4 generous sized bedrooms, offering flexibility for larger families, guest room or home office use. The professionally finished basement includes, Luxury Vinyl flooring, modern 3pc bath, great storage areas and open concept recreation room with a beautiful feature wall including electric fireplace! The space provides great additional family living space, or potential in-law use. Step out into your fully landscaped and private yard, with professionally installed interlock patio, ideal for those looking for a peaceful retreat and also for those who love to entertain! Conveniently located near top rated schools, parks, highways, hospital, shopping and all the amenities one could ask for when searching for a home. A fantastic opportunity to own a beautiful move in ready home that can cater to both families and empty nesters in one of Vaughan's most desirable neighbourhoods

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

Closing Costs

Mortgage Amount
$999,920
Land Transfer Taxes$21,473
Legal Fees (Est.)
$
Total cash required for closing$272,953

Total Monthly Obligation

$5,891/mo
Mortgage $5,042
Monthly Loss $4,565
Principal$1,327
Interest$3,715
Property Tax$475
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$45,528/yr
NOI
$30,781/yr
Net Cash Flow
-$2,477/mo
Cash Margin
-65.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 114 Bellini Avenue

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.