82 Ballymore Drive, Aurora

$1,135,000
82 Ballymore Drive

$1,135,000

New
3d
Detached2-Storey

82 Ballymore Drive, Aurora

Total Monthly Obligation $5,410

Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
3d
Score
17
Yield
4.1%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-N14096370
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-30.04 × 109.98 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,479.68 (2026)
Parking-6 - Attached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-SMART SOLD REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-Bayview Wellington
Title-Residential Freehold

No agent assigned

Beautifully Renovated Detached Home In Aurora's Desirable Bayview Wellington Community! Move-In-Ready Residence Features 9-Ft Ceilings, Smooth Ceilings, Pot Lights Throughout And Fresh Designer Paint. A Modern Interior With A Stylish Gas Fireplace, Updated Kitchen And Large Spacious Living Areas Perfect For Family Living And Entertaining. Upstairs Offers Three Generously Sized Bedrooms, Including A Comfortable Primary Suite With A Renovated Ensuite And Peaceful Backyard Views. The Finished Basement Features A Separate Entrance With A Full Kitchen, Washroom, One Bedroom And Large Living Area, Providing Excellent Space For Extended Family, Guests Or Additional Living Flexibility. Or Provide The Extra Rental Income. Enjoy The Newly Landscaped Backyard, Freshly Painted And Refinished Deck. Long Driveway With No Sidewalk. No Rental Items-The Hot-Water Tank Is Owned. Steps To Parks And Close To Excellent Schools, T&T Supermarket, Superstore, Restaurants, St. Andrew's Valley Golf Club, Aurora GO Station And Highway 404. A Turnkey Family Home In One Of Aurora's Most Established And Convenient Neighbourhoods-Simply Move In And Enjoy!

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

Closing Costs

Mortgage Amount
$908,000
Land Transfer Taxes$19,175
Legal Fees (Est.)
$
Total cash required for closing$247,675

Total Monthly Obligation

$5,410/mo
Mortgage $4,578
Monthly Loss $4,205
Principal$1,205
Interest$3,374
Property Tax$457
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.3%25
10-Year IRR
9.2%
Returns Index
13.6/ 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
$46,956/yr
NOI
$32,281/yr
Net Cash Flow
-$1,888/mo
Cash Margin
-48.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
17.4/ 100

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

Comparables

Properties near 82 Ballymore 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.