28 Interchange Way 2002, Vaughan

$399,000
28 Interchange Way 2002

$399,000

New
15d
Condo ApartmentApartment

28 Interchange Way 2002, Vaughan

Total Monthly Obligation $2,253

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
0-499
DOM
15d
Score
21
Yield
5.5%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Apartment
MLS® Number-N13876404
Beds-1
Bathrooms-1
Size-0-499 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Maintenance-$443.58/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUPERSTARS REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-Vaughan Corporate Centre
Title-Residential Condo & Other

No agent assigned

Welcome To This Modern 1 Bedroom Unit Featuring An Open Concept Layout With A Bright Living Room That Walks Out To Large Balcony, Creating A Seamless Indoor and outdoor Flow. The Kitchen Offers Built-in Stainless Steel Appliances And Backsplash. Spacious Bedroom Includes A Generous Double Closet For Excellent Storage. One Locker Included. Steps To Vaughan Metropolitan Centre Subway Station, IKEA Vaughan, Costco, Cineplex, And A Wide Selection Of Restaurants, Shops, And Easy Access To Hwy 7/407/400.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,253/mo
Mortgage $1,609
Monthly Loss $1,830
Principal$424
Interest$1,186
Condo Fees$444
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.9%
Returns Index
15.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$21,912/yr
NOI
$11,998/yr
Net Cash Flow
-$610/mo
Cash Margin
-33.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo73
Risk Index
33.0/ 100

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

Comparables

Properties near 28 Interchange Way 2002

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.