35 Water Garden Lane, Vaughan

$1,469,000
35 Water Garden Lane

$1,469,000

New
8d
Detached2-Storey

35 Water Garden Lane, Vaughan

Total Monthly Obligation $6,831

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
8d
Score
16
Yield
3.6%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-N14079924
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-29.71 × 140.33 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,370 (2026)
Parking-6 - Built-In
Basement-Finished, Finished with Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90
Neighbourhood-Sonoma Heights
Title-Residential Freehold

No agent assigned

Fair Warning: You May Not Want To Leave After The Showing! This unique Renovated All-Brick Beauty Has Been Reimagined From Top To Bottom With Sleek, Modern Finishes, So All That's Left For You To Do Is Unpack. Walk In And Let The Sweeping Curved Staircase Make Its Grand First Impression. Cozy Up By The Gas Fireplace In The Living Room, Host Dinners Your Friends Will Talk About In The Bright Dining Area, And Whip Up Weekend Pancakes In The Family-Size Kitchen With Quartz Counters & Stainless Steel Appliances. Then Step Out To The Large Elevated Deck For Morning Coffee Or Sunset BBQs Overlooking A Premium Pie-Shaped Lot. Upstairs, 4 Generous Bedrooms With closetes and Walk-In Closet,A Stunning, Modern Renovated Walk-Out Basement With Private Entrance, Full Kitchen, Open Concept Living, Bedroom & 5 Pc Bath. Perfect For Parents, Grown Kids Who Aren't Quite Ready To Leave, Or Fantastic Income Potential That Helps Pay Down Your Mortgage While You Sleep! Outside. Double Built-In Garage Plus Double Driveway Gives You 6 Parking Spots - Yes, Even For The In-Laws. Book Your Showing Before Someone Else Calls It Home!Lower-level bathroom Renovated bath with separate frameless glass walk-in shower with rain head and handheld wand, plus a deep soaker tub with full tile surround. Wood-look plank flooring, pot lights, pedestal sink and mirrored medicine cabinet.Powder room: Designer powder room with a black shaker vanity, brushed-gold hardware and faucet, marble-look counter and an arched gold-framed mirror. Large-format marble-look porcelain floors, tall baseboards and a window for natural light.Ensuite double vanity: Bright, updated double vanity in white shaker cabinetry with two undermount sinks, matte black fixtures and hardware, and twin arched black-framed mirrors. Tile flooring and ample storage.Spa-style bath: Spacious bath a separate glass-enclosed corner shower, floor-to-ceiling grey tile accents and large-format floor tile.

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

Closing Costs

Mortgage Amount
$1,175,200
Land Transfer Taxes$25,855
Legal Fees (Est.)
$
Total cash required for closing$321,155

Total Monthly Obligation

$6,831/mo
Mortgage $5,926
Monthly Loss $5,272
Principal$1,559
Interest$4,366
Property Tax$531
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
10.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$52,992/yr
NOI
$36,823/yr
Net Cash Flow
-$2,857/mo
Cash Margin
-64.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
15.1/ 100

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

Comparables

Properties near 35 Water Garden Lane

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.