100 Carlyle Crescent, Aurora

$1,568,000
100 Carlyle Crescent

$1,568,000

New
8d
Detached2-Storey

100 Carlyle Crescent, Aurora

Total Monthly Obligation $7,382

Beds
5
Baths
4
Park
4
Sqft
3000-3500
DOM
8d
Score
15
Yield
3.4%
Cash on Cash
-9.0%
Cap Rate
2.6%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-N14083766
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-49.21 × 148.75 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,180.2 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Aurora Highlands
Title-Residential Freehold

No agent assigned

FIVE BEDROOMS at an unbeatable price! Spacious home on a quiet crescent backing onto beautiful trees and greenspace for total privacy. Brand new driveway, many new windows and a 2023 roof mean the big updates are done. Two storey foyer with open staircase. Open concept living room is ideal for formal entertaining. Dining room beside the kitchen has double French doors for holiday meals. Separate office for private work space or meeting clients. Kitchen has granite counters, stainless steel appliances, pot lights, built-in pantry, extra cupboards and glass cabinets. Family room has a floor to ceiling fireplace, fun spiral staircase to the second floor, and walkout to the stone patio with views of the forest. Upstairs are FIVE bedrooms, room for the whole family! Huge primary has a remodelled spa ensuite with European walk-in shower w/ seat, heated floors and soaker tub, plus walk-in closet w/ makeup desk. Wonderful second bedroom at the back has a seating area and views of the trees, perfect for in-laws. Three more bedrooms each have roomy closets. Three of the five bedrooms have direct ensuite access. Two large skylights brighten the upper hall and one opens for fresh air. Large unfinished basement is full of potential. Serene backyard is a gardener's paradise with stone patio and mature trees. Five bedrooms at this price is rare. Don't miss it!

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

Closing Costs

Mortgage Amount
$1,254,400
Land Transfer Taxes$27,835
Legal Fees (Est.)
$
Total cash required for closing$342,935

Total Monthly Obligation

$7,382/mo
Mortgage $6,325
Monthly Loss $5,717
Principal$1,664
Interest$4,660
Property Tax$682
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.0%14
10-Year IRR
7.5%
Returns Index
8.4/ 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
$52,776/yr
NOI
$34,818/yr
Net Cash Flow
-$3,423/mo
Cash Margin
-77.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo21
Risk Index
14.3/ 100

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

Comparables

Properties near 100 Carlyle 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.