7890 Bathurst Street 2306, Vaughan

$549,000
7890 Bathurst Street 2306

$549,000

New
14d
Condo ApartmentApartment

7890 Bathurst Street 2306, Vaughan

Total Monthly Obligation $3,148

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
600-699
DOM
14d
Score
18
Yield
5.2%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Condo Apartment
MLS® Number-N14029038
Bed+Den-2+1
Bathrooms-2
Size-600-699 sqft
Listed on site-Oct 9, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,440 (2025)
Maintenance-$530/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SPECIALISTS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Welcome to Legacy Park! This bright and spacious 1+1 bedroom, 2-bathroom condo features a stunning south-facing exposure, filling the suite with natural light, and rare 10-foot ceilings for an added sense of space. The modern open-concept kitchen offers granite countertops, stainless steel appliances, and a seamless flow into the living and dining area with a walkout to an open balcony. The generous primary bedroom features a closet and a 3-piece ensuite, while the versatile den is perfect for a home office or study. Includes 1 underground parking space and 1 owned locker. Enjoy excellent building amenities, including a fitness centre, sauna, whirlpool, party room, golf simulator, concierge, guest suites, and visitor parking. Conveniently located near shopping, restaurants, parks, transit, and everyday amenities. Experience comfortable, stylish living in the sought-after Beverley Glen community!

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$3,148/mo
Mortgage $2,215
Monthly Loss $2,565
Principal$583
Interest$1,632
Property Tax$203
Condo Fees$530
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.6%21
10-Year IRR
8.9%
Returns Index
11.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$28,452/yr
NOI
$14,407/yr
Net Cash Flow
-$1,014/mo
Cash Margin
-42.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
25.0/ 100

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

Comparables

Properties near 7890 Bathurst Street 2306

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.