331 Davos Road, Vaughan

$1,128,000
331 Davos Road

$1,128,000

New
9d
Att/Row/Townhouse2-Storey

331 Davos Road, Vaughan

Total Monthly Obligation $5,299

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
9d
Score
17
Yield
3.9%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.7%
10Y IRR
10.7%
Property Type-Att/Row/Townhouse
MLS® Number-N14030558
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.67 × 90.81 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,482.69 (2025)
Parking-3 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-NEW ERA REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Vellore Village
Title-Residential Freehold

No agent assigned

Like a semi, this sun-filled end-unit townhome sits on a premium lot with a double car garage. Enjoy an open-concept layout with hardwood floors, pot lights, smooth ceilings, and a cozy gas fireplace. The modern kitchen features stainless steel appliances, quartz counters, and a breakfast bar-perfect for entertaining. Walk out to a large, fenced backyard with western exposure, ideal for relaxing or hosting outdoors. Upstairs, find 3 spacious bedrooms, including a primary suite with a walk-in closet and 4-piece ensuite. Bonus: a detached garage with mezzanine storage and a brand-new roof already installed. Located in sought-after Vellore Village near top schools, parks, shops, and Hwy 400-this is move-in ready living at its best!

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

Closing Costs

Mortgage Amount
$902,400
Land Transfer Taxes$19,035
Legal Fees (Est.)
$
Total cash required for closing$246,135

Total Monthly Obligation

$5,299/mo
Mortgage $4,550
Monthly Loss $4,101
Principal$1,197
Interest$3,353
Property Tax$374
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.2/ 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
$43,920/yr
NOI
$30,545/yr
Net Cash Flow
-$2,005/mo
Cash Margin
-54.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.4/ 100

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

Comparables

Properties near 331 Davos Road

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.