7 Wilton Trail, Aurora

$1,095,000
7 Wilton Trail

$1,095,000

New
4d
Condo TownhouseBungaloft

7 Wilton Trail, Aurora

Total Monthly Obligation $6,427

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
2500-2749
DOM
4d
Score
17
Yield
5.6%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Condo Townhouse
MLS® Number-N14094018
Beds-3
Bathrooms-3
Size-2500-2749 sqft
Listed on site-Oct 19, 2026
Style-Bungaloft
Building Type-Condo Townhouse
Taxes-$7,367.42 (2026)
Maintenance-$1,195.94/mo
Locker-None
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-flexible
Neighbourhood-Aurora Estates
Title-Residential Condo & Other

No agent assigned

Prestigious Gated Community of Luxury Townhomes in the Heart of Aurora just mins to HWY 404 and ALL amenities! Immaculate with many upgraded features and maintained impeccably, original owners. Gorgeous Enclave of homes with Magnificent Gardens thru-out the community, Fabulous curb appeal! Inglewood model 2528 sq ft not including lower level, 2 story ceiling in Great room, Upper level open concept loft overlooking Great room, coffered ceiling in living room and dining room area, custom built-in cabinetry and shelving in Great room, built-in desk and cabinets in loft, updated kitchen and so much more! Absolutely Stunning and Private back yard patio facing south with a view of beautiful mature trees! Wonderful lifestyle living, monthly maint fees include, snow removal up to the front door, lawn and garden maint, water, building insurance, common elements, property management. Amazing Wood Lot walking and bike trails just steps away!

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

Closing Costs

Mortgage Amount
$876,000
Land Transfer Taxes$18,375
Legal Fees (Est.)
$
Total cash required for closing$238,875

Total Monthly Obligation

$6,427/mo
Mortgage $4,417
Monthly Loss $5,265
Principal$1,162
Interest$3,255
Property Tax$614
Condo Fees$1,196
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.4%25
10-Year IRR
9.4%
Returns Index
13.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$61,068/yr
NOI
$30,842/yr
Net Cash Flow
-$1,847/mo
Cash Margin
-36.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.9/ 100

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

Comparables

Properties near 7 Wilton Trail

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.