114 Beechnut Road, Vaughan

$1,149,900
114 Beechnut Road

$1,149,900

New
6d
DetachedBungalow

114 Beechnut Road, Vaughan

Total Monthly Obligation $5,479

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
6d
Score
15
Yield
3.4%
Cash on Cash
-8.7%
Cap Rate
2.7%
5Y IRR
8.8%
10Y IRR
9.3%
Property Type-Detached
MLS® Number-N14090350
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-51.32 × 141.04 ft
Listed on site-Oct 17, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,583.08 (2025)
Parking-4 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MAXIMUM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-60 Days
Neighbourhood-West Woodbridge
Title-Residential Freehold

No agent assigned

An incredible opportunity in one of Woodbridge's most sought-after communities! Meticulously maintained and surrounded by other well-cared-for homes, this bungalow offers space, convenience and exceptional potential for homeowners and investors alike. Enjoy a large covered porch, a two-car garage, a spacious kitchen with plenty of storage and generously sized rooms throughout. The expansive basement features a fireplace, a large four-piece bathroom with a Jacuzzi tub, a second kitchen and a cold cellar offering flexible space for a variety of needs. The backyard is home to mature fruit trees, while the location puts everyday essentials and local favourites within walking distance. Public transit, schools, parks, walking trails, shopping centres, Market Lane, banks, restaurants, grocery stores, coffee shops and bakeries are all close by. Highways 27 and 427 are also easily accessible. Don't miss this rare chance to make a hidden gem your own. Ready for its next chapter in an established West Woodbridge community-this home is a must-see!

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

Closing Costs

Mortgage Amount
$919,920
Land Transfer Taxes$19,473
Legal Fees (Est.)
$
Total cash required for closing$250,953

Total Monthly Obligation

$5,479/mo
Mortgage $4,638
Monthly Loss $4,258
Principal$1,221
Interest$3,418
Property Tax$465
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
$39,504/yr
NOI
$25,471/yr
Net Cash Flow
-$2,516/mo
Cash Margin
-76.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.5/ 100

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

Comparables

Properties near 114 Beechnut 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.