193 Lady Nadia Drive, Vaughan

$3,680,000
193 Lady Nadia Drive

$3,680,000

New
4d
Detached2-Storey

193 Lady Nadia Drive, Vaughan

Total Monthly Obligation $16,349

Beds
5
Baths
7
Park
3
Sqft
5000 +
DOM
4d
Score
15
Yield
3.4%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-N14095430
Beds-5
Bathrooms-7
Size-5000 + sqft
Lot Size-60 × 153.9 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$13,555 (2025)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-NEW ERA REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Living Room
Pool-None
Facing-West
Exterior-Brick, Concrete
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Patterson
Title-Residential Freehold

No agent assigned

Set on a private ravine lot on a coveted court, this exceptional residence presents over 5,000sq. ft. of refined living space, complemented by an additional 2,500 sq. ft. of above-grade basement living space. Conceived for elevated design and effortless family living, the home reflects over $450K in upgrades and renovations, per seller. The main level is distinguished by soaring 10-ft. smooth ceilings, hardwood floors, and classically appointed formal living and dining rooms enhanced by coffered ceilings, crown mouldings, and considered architectural detail. At its centre, the custom chef-inspired kitchen serves as a focal point, offering extended cabinetry and a generous breakfast-bar island tailored for gathering. An adjacent sun-filled breakfast area opens to the deck, establishing a seamless dialogue between indoor and outdoor living. The adjoining family room provides a warm yet sophisticated retreat, anchored by a gas fireplace, dramatic 20-ft. ceilings, and an abundance of natural light. A private executive office, enclosed by double glass French doors, completes the main level. Upstairs, 9-ft. ceilings frame five generously proportioned bedrooms, each with its own ensuite. The primary retreat is appointed with a custom walk-in closet and a spa-inspired ensuite featuring a freestanding tub, expansive frameless glass shower, and double vanity. Moments from Herbert H. Carnegie Public School, parks, playgrounds and scenic trails, with convenient access to shopping, dining and community amenities.

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

Closing Costs

Mortgage Amount
$2,944,000
Land Transfer Taxes$78,475
Legal Fees (Est.)
$
Total cash required for closing$815,975

Total Monthly Obligation

$16,349/mo
Mortgage $14,844
Monthly Loss $12,442
Principal$3,906
Interest$10,938
Property Tax$1,130
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 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
$124,080/yr
NOI
$93,617/yr
Net Cash Flow
-$7,043/mo
Cash Margin
-68.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
12.1/ 100

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

Comparables

Properties near 193 Lady Nadia Drive

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.