90 Wade Gate, Vaughan

$1,185,000
90 Wade Gate

$1,185,000

New
9d
Detached2-Storey

90 Wade Gate, Vaughan

Total Monthly Obligation $5,610

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
9d
Score
17
Yield
4.0%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-N14033558
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-29.69 × 100.07 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,466 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 NEW CONCEPT
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60/90 DAYS
Neighbourhood-Brownridge
Title-Residential Freehold

No agent assigned

Welcome to this spacious 3-bedroom, 4-bathroom home nestled in one of Thornhill's most desirable neighbourhoods! This beautifully maintained property offers a perfect blend of comfort, style, and functionality. Step inside to a bright and well-designed layout featuring solid hardwood flooring and pot lights throughout. The spacious family room offers a warm and inviting setting, perfect for relaxing with family or entertaining guests. The beautifully kitchen features a bright breakfast area that leads directly into the sunroom, creating a wonderful transition between indoor and outdoor-inspired living. The finished basement offers a spacious recreation room, along with a generous laundry area, providing plenty of space for family activities, storage, and everyday convenience. Enjoy an unbeatable location close to top-rated schools, beautiful parks, shopping, and two libraries, with all the amenities your family needs just minutes away. Easy access to transit and major highways.

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

Closing Costs

Mortgage Amount
$948,000
Land Transfer Taxes$20,175
Legal Fees (Est.)
$
Total cash required for closing$258,675

Total Monthly Obligation

$5,610/mo
Mortgage $4,780
Monthly Loss $4,353
Principal$1,258
Interest$3,522
Property Tax$456
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.1/ 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
$47,928/yr
NOI
$33,169/yr
Net Cash Flow
-$2,016/mo
Cash Margin
-50.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.0/ 100

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

Comparables

Properties near 90 Wade 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.