49 Hetherington Crescent, Vaughan

$1,588,000
49 Hetherington Crescent

$1,588,000

New
15d
Detached2-Storey

49 Hetherington Crescent, Vaughan

Total Monthly Obligation $7,348

Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
15d
Score
16
Yield
4.0%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-N13874722
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-44.95 × 110.04 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,807 (2025)
Parking-4 - Built-In
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Brownridge
Title-Residential Freehold

No agent assigned

Welcome to 49 Hetherington Crescent, an exceptionally well-maintained residence offering one of the largest floor plans on the street. Reflecting true pride of ownership, this 4 bedroom home boasts hardwood flooring throughout, an expansive combined living and dining space ideal for entertaining, and a main-floor laundry room with direct access to both the garage and a separate side entrance. The gourmet kitchen features custom two-tone cabinetry, granite countertops, stainless steel appliances, and extensive built-in storage. The impressive family room showcases pot lights, a media center, and a wood-burning fireplace, all opening onto an oversized, maturely landscaped backyard retreat. The fully finished basement adds another 2 large bedrooms with built in shelving and a large rec area with a second fireplace. Situated on a quiet, family-oriented street adjacent to the area's primary park, this turn-key property is fully updated and nothing left to do but move in.

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

Closing Costs

Mortgage Amount
$1,270,400
Land Transfer Taxes$28,235
Legal Fees (Est.)
$
Total cash required for closing$347,335

Total Monthly Obligation

$7,348/mo
Mortgage $6,406
Monthly Loss $5,662
Principal$1,686
Interest$4,720
Property Tax$567
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.6/ 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
$62,976/yr
NOI
$45,371/yr
Net Cash Flow
-$2,625/mo
Cash Margin
-50.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
15.2/ 100

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

Comparables

Properties near 49 Hetherington Crescent

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.