31 Islay Crescent, Vaughan

$749,000
31 Islay Crescent

$749,000

New
8d
Att/Row/Townhouse2-Storey

31 Islay Crescent, Vaughan

Total Monthly Obligation $3,690

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
8d
Score
22
Yield
5.5%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Att/Row/Townhouse
MLS® Number-N14081928
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-18.39 × 105.08 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,521.32 (2026)
Parking-3 - Built-In
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick Veneer
Roof-Asphalt Shingle, Fibreglass Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Maple
Title-Residential Freehold

No agent assigned

Welcome to 31 Islay Crescent, a beautifully maintained freehold townhome in Vaughan's highly desirable Maple community. Offering 3 bedrooms, 2 bathrooms, and a functional layout, this home is perfect for families, professionals, and investors alike. Enjoy a prime location just minutes from Canada's Wonderland, Vaughan Mills Shopping Centre, parks, walking trails, community centres, grocery stores, and everyday conveniences. Commuters will appreciate easy access to Highway 400, public transit, and Maple GO Station, while families benefit from nearby schools and healthcare facilities, including Cortellucci Vaughan Hospital. An exceptional opportunity to own in a vibrant, family-friendly neighborhood that combines comfort, convenience, and lifestyle. Sold as is where is.

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,690/mo
Mortgage $3,021
Monthly Loss $2,895
Principal$795
Interest$2,226
Property Tax$293
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.1%51
10-Year IRR
12.2%
Returns Index
26.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$41,232/yr
NOI
$29,087/yr
Net Cash Flow
-$597/mo
Cash Margin
-17.4%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
24.8/ 100

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

Comparables

Properties near 31 Islay 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.