20 Gatineau Drive 1103, Vaughan

$898,000
20 Gatineau Drive 1103

$898,000

New
9d
Condo ApartmentApartment

20 Gatineau Drive 1103, Vaughan

Total Monthly Obligation $5,175

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
9d
Score
15
Yield
4.1%
Cash on Cash
-11.5%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.6%
Property Type-Condo Apartment
MLS® Number-N14083050
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,806.02 (2026)
Maintenance-$1,036/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP-ADMIRAL REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Possession-90 Days/Tba
Neighbourhood-Beverley Glen
Title-Residential Condo & Other

No agent assigned

Welcome to Luxury Living in the Heart of Thornhill! This spacious 2 bedroom, 2 bathroom residence in one of Thornhill's most sought after luxury buildings, only two years new. With almost 1,100 sq. ft. and 9" ceilings of thoughtfully designed living space, this home combines elegance, comfort and modern convenience. Featuring floor to ceiling window and a large private balcony, the unit offers an abundance of natural light and unobstructed city views. The practical layout and high quality finishes make this suite both stylish and functional. World Class Building Amenities Include: * Indoor swimming pool* Fully equipped gym with cardio & weight machines* Yoga studio* Hot tub & steam room* Elegant party room with lounge and outdoor terrace. Perfectly situated, you'll be just steps from top rated schools, public transit, the Promenade Mall, restaurants and everyday conveniences. This condo is the ideal combination of luxury, comfort, and convenience perfect for both families and professionals.

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

Closing Costs

Mortgage Amount
$718,400
Land Transfer Taxes$14,435
Legal Fees (Est.)
$
Total cash required for closing$195,535

Total Monthly Obligation

$5,175/mo
Mortgage $3,622
Monthly Loss $4,222
Principal$953
Interest$2,669
Property Tax$317
Condo Fees$1,036
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-14.9%0
5-Year IRR
4.1%8
10-Year IRR
6.2%
Returns Index
5.5/ 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
$36,936/yr
NOI
$14,604/yr
Net Cash Flow
-$2,405/mo
Cash Margin
-78.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.6/ 100

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

Comparables

Properties near 20 Gatineau Drive 1103

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.