43 Randolph Drive, Vaughan

$1,750,000
43 Randolph Drive

$1,750,000

New
9d
Detached2-Storey

43 Randolph Drive, Vaughan

Total Monthly Obligation $8,043

Beds
5
Baths
5
Park
4
Sqft
2500-3000
DOM
9d
Score
15
Yield
3.5%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-N14034664
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-44 × 88.58 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,307.03 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-HC REALTY GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone
Roof-Asphalt Rolled
Foundation-Brick
Sewer-Sewer
Possession-TBD
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Beautifully renovated detached home in the highly desirable Patterson community of Vaughan! Featuring brand-new renovations throughout and never lived in since renovation. Offering over 2,800 sq. ft. of living space and a double-car garage, this home boasts a bright and spacious layout ideal for family living. The walkout basement with kitchen offers excellent flexibility for extended family or potential additional rental income. Conveniently located close to parks, schools, shopping, public transit, and major highways. An excellent opportunity to own a move-in-ready home in a sought-after family-friendly neighbourhood!

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

Closing Costs

Mortgage Amount
$1,400,000
Land Transfer Taxes$31,475
Legal Fees (Est.)
$
Total cash required for closing$382,975

Total Monthly Obligation

$8,043/mo
Mortgage $7,059
Monthly Loss $6,185
Principal$1,858
Interest$5,201
Property Tax$609
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$61,596/yr
NOI
$43,629/yr
Net Cash Flow
-$3,423/mo
Cash Margin
-66.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
14.2/ 100

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

Comparables

Properties near 43 Randolph Drive

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.