35 Kemano Road, Aurora

$1,070,000
35 Kemano Road

$1,070,000

New
6d
DetachedSidesplit 3

35 Kemano Road, Aurora

Total Monthly Obligation $5,068

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
6d
Score
16
Yield
3.7%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-N14089956
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-60 × 110 ft
Listed on site-Oct 17, 2026
Style-Sidesplit 3
Building Type-Detached
Taxes-$4,527.07 (2026)
Parking-4 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-Vacant
Neighbourhood-Aurora Heights
Title-Residential Freehold

No agent assigned

Welcome to this charming, move-in-ready sidesplit home in the highly sought-after Aurora Heights neighbourhood! Situated on a spacious 60 front, beautifully maintained lot, this freshly painted 3+1 bedroom home offers comfortable living with a finished basement and numerous recent improvements. Notable upgrades include a 3 year new paved driveway, exterior foundation waterproofing, and weeping tiles. Ideally located near excellent schools, scenic walking trails, shopping, and everyday amenities. Whether you're looking for your next family home or a great investment opportunity, this property offers exceptional potential in an established neighbourhood. Don't miss your chance to make it yours!

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

Closing Costs

Mortgage Amount
$856,000
Land Transfer Taxes$17,875
Legal Fees (Est.)
$
Total cash required for closing$233,375

Total Monthly Obligation

$5,068/mo
Mortgage $4,316
Monthly Loss $3,933
Principal$1,136
Interest$3,180
Property Tax$377
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,480/yr
NOI
$26,505/yr
Net Cash Flow
-$2,107/mo
Cash Margin
-64.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.6/ 100

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

Comparables

Properties near 35 Kemano Road

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.