117 Pinedale Gate, Vaughan

$969,000
117 Pinedale Gate

$969,000

New
9d
Condo Townhouse2-Storey

117 Pinedale Gate, Vaughan

Total Monthly Obligation $4,626

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1600-1799
DOM
9d
Score
17
Yield
4.2%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Townhouse
MLS® Number-N14032016
Beds-3
Bathrooms-4
Size-1600-1799 sqft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,963.36 (2026)
Maintenance-$187/mo
Locker-None
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXPERTS
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-IMMEDIATE
Neighbourhood-East Woodbridge
Title-Residential Condo & Other

No agent assigned

Welcome to 117 Pinedale Gate in the heart of East Woodbridge! Offering approximately 1,620 sq.ft. of above grade living space. This home features 3 spacious bedrooms, 4 bathrooms, and a fully finished basement, providing plenty of room for families, entertaining, and everyday living. Beautifully renovated Kitchen with quartz countertops and backsplash, plenty of potlights and a kitchen island that is 46"x44"! The real highlight? The unbeatable location near Highway 7 and Weston Road, putting an incredible selection of amenities right at your finger tips. Enjoy convenient access to Fortinos, SmartCentres Woodbridge, RioCan Colossus Centre, Costco, Cineplex Cinemas Vaughan,and a wide variety of popular restaurants, cafes, and shops. Nearby parks and green spaces offer opportunities to get outdoors, while convenient access to Highways 400, 407 and 427,along with VIVA and YRT, makes commuting throughout the GTA a breeze. Whether you're looking for space to grow, convenience for your daily routine, or a locationclose to everything Woodbridge has to offer, this is an opportunity you won't want to miss!

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

Closing Costs

Mortgage Amount
$775,200
Land Transfer Taxes$15,855
Legal Fees (Est.)
$
Total cash required for closing$211,155

Total Monthly Obligation

$4,626/mo
Mortgage $3,909
Monthly Loss $3,597
Principal$1,029
Interest$2,880
Property Tax$330
Condo Fees$187
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.9/ 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
$40,560/yr
NOI
$27,897/yr
Net Cash Flow
-$1,584/mo
Cash Margin
-46.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
19.2/ 100

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

Comparables

Properties near 117 Pinedale Gate

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.