111 Millcliff Circle, Aurora

$989,000
111 Millcliff Circle

$989,000

New
14d
Att/Row/Townhouse2-Storey

111 Millcliff Circle, Aurora

Total Monthly Obligation $4,788

HausQ Valuation Report
Beds
4
Baths
4
Park
3
Sqft
1500-2000
DOM
14d
Score
17
Yield
4.0%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Att/Row/Townhouse
MLS® Number-N13883178
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-28.25 × 91.86 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,086 (2026)
Parking-5 - Attached
Basement-Finished with Walk-Out, Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-TRUSTWELL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-Aurora Grove
Title-Residential Freehold

No agent assigned

Stunning End-Unit Townhome That Lives Like A Semi! Move-In Ready With New Laminate Flooring On The Main & Second Levels And Smooth Ceilings Throughout. New Driveway Completed Oct 2026.Bright, Functional Layout With A Finished Walk-Out Basement To The Yard. Over 2,000 Sq Ft Of Total Indoor Living Space. A Must See!

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

Closing Costs

Mortgage Amount
$791,200
Land Transfer Taxes$16,255
Legal Fees (Est.)
$
Total cash required for closing$215,555

Total Monthly Obligation

$4,788/mo
Mortgage $3,989
Monthly Loss $3,738
Principal$1,050
Interest$2,940
Property Tax$424
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$39,828/yr
NOI
$26,259/yr
Net Cash Flow
-$1,801/mo
Cash Margin
-54.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.4/ 100

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

Comparables

Properties near 111 Millcliff Circle

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.