4 Daniel Reaman Crescent, Vaughan

$1,000,000
4 Daniel Reaman Crescent

$1,000,000

New
9d
Att/Row/Townhouse2-Storey

4 Daniel Reaman Crescent, Vaughan

Total Monthly Obligation $4,818

Beds
4
Baths
4
Park
2
Sqft
1500-2000
DOM
9d
Score
19
Yield
4.8%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Att/Row/Townhouse
MLS® Number-N14034252
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-21.39 × 101.51 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,914.86 (2026)
Parking-3 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Concrete
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

No monthly maintenance fee/ A rarely offered Thornhill gem, bringing together generous living space, everyday convenience and the comfort of a peaceful setting. Welcome to 4 Daniel Reaman Cres. in the highly sought-after Patterson community! This beautifully maintained, amazing oversized freehold town home offers 1,935 sq. ft. above grade plus 875 sq. ft. of finished basement space. The spacious, functional layout features 3bedrooms plus LOFT and 3 bathrooms above grade. Large windows fill the home with natural light, with open views of green space at the front. An open-concept kitchen with ample cabinetry and an eat-in area flows seamlessly into the living and dining spaces. Main-floor laundry with a double closet, generous bedroom closets and ample storage add everyday convenience. The finished basement includes a separate entrance, kitchenette, bathroom, den, living area and its own laundry. Currently rented for $1,400/month to an excellent tenant willing to stay or vacate with 60 days notice. Private backyard, close to amenities and Highways 7 and 407. Just move in and enjoy the exceptional lifestyle this home and neighbourhood have to offer!

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

Closing Costs

Mortgage Amount
$800,000
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,975

Total Monthly Obligation

$4,818/mo
Mortgage $4,034
Monthly Loss $3,757
Principal$1,061
Interest$2,972
Property Tax$410
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$47,748/yr
NOI
$33,558/yr
Net Cash Flow
-$1,237/mo
Cash Margin
-31.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.6/ 100

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

Comparables

Properties near 4 Daniel Reaman Crescent

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.