1 Trent Street, Aurora

$1,350,000
1 Trent Street

$1,350,000

New
8d
Detached2-Storey

1 Trent Street, Aurora

Total Monthly Obligation $6,342

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
8d
Score
15
Yield
3.3%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-N14091332
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-14.76 × 115.13 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,257.5 (2026)
Parking-6 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bayview Wellington
Title-Residential Freehold

No agent assigned

*Immaculate, Bright & Spacious Detached Home Situated On A Premium Lot*Family Lover Community*Professional Landscape*Double Door Entrance*Hardwood Floor & 9' Ceiling In Main*Dining Room W/18' Ceiling*California Shutters*Pot Lights*Quartz Countertop*Oak Stairs To Bsmt*Cool Rm & R/I 3Pc In Bsmt*Indoor Access To Gar*Fully Fenced Yard*Interlock Sideway*Great School Zoning, Mins Drive To 404 And Close To Real Canadian Superstore, Wal-Mart, Starbuck, St Andrews Golf And Much More.

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

Closing Costs

Mortgage Amount
$1,080,000
Land Transfer Taxes$23,475
Legal Fees (Est.)
$
Total cash required for closing$294,975

Total Monthly Obligation

$6,342/mo
Mortgage $5,446
Monthly Loss $4,909
Principal$1,433
Interest$4,013
Property Tax$521
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
7.4%
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
$45,132/yr
NOI
$29,861/yr
Net Cash Flow
-$2,957/mo
Cash Margin
-78.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.3/ 100

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

Comparables

Properties near 1 Trent Street

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.