120 Eagle Rock Way 312, Vaughan

$1,099,000
120 Eagle Rock Way 312

$1,099,000

New
15d
Condo ApartmentApartment

120 Eagle Rock Way 312, Vaughan

Total Monthly Obligation $6,028

Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
15d
Score
15
Yield
3.9%
Cash on Cash
-11.2%
Cap Rate
2.2%
5Y IRR
6.8%
10Y IRR
7.8%
Property Type-Condo Apartment
MLS® Number-N13884050
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,350.23 (2026)
Maintenance-$1,032/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flex
Neighbourhood-Rural Vaughan
Title-Residential Condo & Other

No agent assigned

Welcome to The Mackenzie by Pemberton Group, ideally located at 120 Eagle Rock Way in Maple. This bright and spacious corner suite offers nearly 1,300 sq. ft. of thoughtfully designed living space, with 3 bedrooms, 3 bathrooms, floor-to-ceiling windows, and south-facing exposure that welcomes abundant natural light throughout the day. The inviting layout creates a comfortable setting for both everyday living and entertaining, while custom cabinetry with soft-close doors and drawers adds style, organization, and convenience. A custom-built kitchen extension with dedicated electrical connections provides additional storage and practical workspace, complemented by full-size appliances, including a stove, over-the-range microwave, refrigerator, and dishwasher. Designed with flexibility in mind, the floor plan features two primary suites, making it well suited for families, guests, shared living, or a home office. Custom closets in every bedroom offer tailored storage, while the primary ensuite includes a convenient 3-piece bathroom. Residents can enjoy an impressive range of amenities, including concierge service, a fitness centre, yoga studio, party room with catering kitchen, and a landscaped rooftop terrace with BBQ and seating areas-ideal for relaxing, socializing, and enjoying outdoor space close to home. With Maple GO Station just steps away and Highway 400 only minutes from your door, commuting and exploring the surrounding area is effortless. Parks, schools, shopping, restaurants, community facilities, and Vaughan Mills are all within easy reach. One parking space and one locker are included. Enjoy bright, flexible, and well-appointed condominium living in a highly connected Maple location.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$6,028/mo
Mortgage $4,433
Monthly Loss $4,861
Principal$1,167
Interest$3,267
Property Tax$363
Condo Fees$1,032
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.4%0
5-Year IRR
4.5%9
10-Year IRR
6.4%
Returns Index
6.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$42,600/yr
NOI
$19,206/yr
Net Cash Flow
-$2,833/mo
Cash Margin
-79.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.3/ 100

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

Comparables

Properties near 120 Eagle Rock Way 312

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.