28 Renaissance Court W, Vaughan

$4,598,000
28 Renaissance Court W

$4,598,000

New
5d
Detached2-Storey

28 Renaissance Court W, Vaughan

Total Monthly Obligation $20,814

Beds
6
Baths
9
Park
10
Sqft
5000 +
DOM
5d
Score
16
Yield
3.9%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-N14091482
Beds-6
Bathrooms-9
Size-5000 + sqft
Lot Size-30 × 69.96 ft
Listed on site-Oct 18, 2026
Style-2-Storey
Building Type-Detached
Taxes-$22,701.27 (2026)
Parking-13 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Beverley Glen
Title-Residential Freehold

No agent assigned

Set on a private, tree-lined half-acre on one of Thornhill's most beautiful cul-de-sacs, this impressive residence offers more than 9,000 square feet of total living space and exceptional grounds for entertaining and family living. A soaring 20-foot cathedral ceiling, floating staircase and abundant natural light create a striking first impression. The center-hall layout unfolds into generously proportioned principal rooms, including living and family rooms with marble fireplaces, and a dining room overlooking the gardens. A private office with its own entrance offers comfortable setting for working from home. The spacious kitchen features built-in appliances granite countertops, a large center island and a bright breakfast area with a walkout to the deck, connecting indoor gatherings with outdoor dining. Five upper-level bedrooms each enjoy an ensuite bathroom. The primary suite is a peaceful retreat with a sitting area and private deck overlooking the backyard. The finished lower level offers an additional bedroom with ensuite, an expansive entertainment area with a stone fireplace and built-in bar, an exercise studio and a sauna. Walk-up access leads directly to the backyard. Outdoors, mature trees surround the fully fenced grounds featuring a separately fenced pool, a generous deck and a dedicated play area. A circular driveway with parking for 10 vehicles and a three-car garage complete the property. An exceptional combination of space, privacy and amenities in a coveted Thornhill setting.

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

Closing Costs

Mortgage Amount
$3,678,400
Land Transfer Taxes$101,425
Legal Fees (Est.)
$
Total cash required for closing$1,022,525

Total Monthly Obligation

$20,814/mo
Mortgage $18,547
Monthly Loss $15,933
Principal$4,881
Interest$13,666
Property Tax$1,892
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.6%27
10-Year IRR
9.4%
Returns Index
14.6/ 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
$181,200/yr
NOI
$135,879/yr
Net Cash Flow
-$7,224/mo
Cash Margin
-47.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
0.5 mo12
Risk Index
12.4/ 100

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

Comparables

Properties near 28 Renaissance Court W

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.