86 Golden Trail, Vaughan

$1,169,888
86 Golden Trail

$1,169,888

New
8d
Att/Row/Townhouse3-Storey

86 Golden Trail, Vaughan

Total Monthly Obligation $5,597

Beds
4
Baths
3
Park
1
Sqft
2000-2500
DOM
8d
Score
17
Yield
4.2%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Att/Row/Townhouse
MLS® Number-N14080520
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-18.41 × 94.28 ft
Listed on site-Oct 15, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$6,037 (2025)
Parking-2 - Built-In
Basement-Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-T.B.A.
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

***R-A-V-I-N-E Lot Beauty With Your Own Backyard in prestigious Valleys of Thornhill***Fully Upgraded, Spacious Customized Layout 4 bedroom, fully Freehold townhome (NO monthly maintenance fees) . With almost 2200 sq plus WALK-OUT Basement, you'll enjoy features like a gorgeous upgraded kitchen with an extra large island and breakfast seating, custom ceiling-height cabinets, quartz countertops, backsplash. 10-ft ceilings on the Main floor, 9-ft ceilings upstairs, hardwood flooring, crown mouldings, smooth ceilings, multiple balconies and a fireplace. The open concept main floor has a balcony off both the living and kitchen, perfect for stepping out to enjoy your morning coffee or evening relaxation. The primary bedroom overlooking breathtaking ravine, has a walk-in closet and a beautiful 5-piece ensuite bathroom with glass shower and freestanding tub. A fully fenced garden with interlocked patio and garage access to the mudroom/laundry room are other superb conveniences and upgrades. You're minutes to Lebovic Community Centre, Top-rated schools, parks, restaurants, shops, major Highways, and public transit. This Beautiful Ravine Offering True Feeling Of Privacy & Tranquility! Too Many Extras To List, See For Yourself. You Will NotBe Disappointed 10+++

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

Closing Costs

Mortgage Amount
$935,910
Land Transfer Taxes$19,873
Legal Fees (Est.)
$
Total cash required for closing$255,351

Total Monthly Obligation

$5,597/mo
Mortgage $4,719
Monthly Loss $4,355
Principal$1,242
Interest$3,477
Property Tax$503
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.3/ 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
$49,656/yr
NOI
$34,153/yr
Net Cash Flow
-$1,873/mo
Cash Margin
-45.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.2/ 100

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

Comparables

Properties near 86 Golden Trail

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.