21 Glass Drive, Aurora

$829,000
21 Glass Drive

$829,000

New
7d
Semi-Detached Bungalow

21 Glass Drive, Aurora

Total Monthly Obligation $4,073

HausQ Valuation Report
Beds
6
Baths
3
Park
5
Sqft
1100-1500
DOM
7d
Score
18
Yield
4.5%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Semi-Detached
MLS® Number-N14087762
Beds-6
Bathrooms-3
Size-1100-1500 sqft
Lot Size-32.92 × 118.35 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$4,246 (2025)
Parking-5 - None
Basement-Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER THE REAL ESTATE CENTRE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Flexible
Neighbourhood-Aurora Highlands
Title-Residential Freehold

No agent assigned

This bright and welcoming 4-bedroom, 2-bath home offers a flexible layout in a highly sought-after, family-friendly Aurora neighbourhood. The main floor features a renovated bathroom, granite countertops in the kitchen, newer vinyl flooring throughout and plenty of natural light. The finished basement offers 2 bedrooms, 1 bathroom and a full kitchen and is currently occupied by a very tidy, quiet single tenant paying $1,800 per month. Updated within the past 5 years, the basement features a new bathroom and kitchen, vinyl flooring and fresh paint throughout. Enjoy total parking for 5 cars and a private backyard, perfect for outdoor dining, playtime or simply relaxing. Situated directly across from a park and school, with public transit, shopping, trails and everyday conveniences just steps away, this home offers comfortable living in a location families will love!

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

Closing Costs

Mortgage Amount
$663,200
Land Transfer Taxes$13,055
Legal Fees (Est.)
$
Total cash required for closing$180,355

Total Monthly Obligation

$4,073/mo
Mortgage $3,344
Monthly Loss $3,193
Principal$880
Interest$2,464
Property Tax$354
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.6%
Returns Index
15.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$37,200/yr
NOI
$24,734/yr
Net Cash Flow
-$1,283/mo
Cash Margin
-41.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.1/ 100

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

Comparables

Properties near 21 Glass Drive

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.