8173 Martin Grove Road, Vaughan

$1,379,999
8173 Martin Grove Road

$1,379,999

New
3d
Detached2-Storey

8173 Martin Grove Road, Vaughan

Total Monthly Obligation $6,435

Beds
6
Baths
4
Park
2
Sqft
2500-3000
DOM
3d
Score
17
Yield
4.1%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-N14100256
Beds-6
Bathrooms-4
Size-2500-3000 sqft
Lot Size-49.21 × 121.4 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$5,926.31 (2026)
Parking-4 - Attached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-West Woodbridge
Title-Residential Freehold

No agent assigned

Welcome To This Beautiful Detached Home In Sought After Neighborhood in the heart of West Woodbridge. This home features 4 Large Bedrooms, 4 Baths, Situated On A Large 49 X 121 Ft Lot, a Great foyer with a chandelier, a spacious kitchen with ample cabinetry, functional layout designed for comfortable family living, 2675 sq ft(MPAC) above grade across the main and second floors, a main-floor family room with a fireplace and potlights and One of the standout features of this Woodbridge property is the separate entrance 2 bedroom income suite, offering excellent flexibility for extended family, multi-generational living, guests, or potential rental income. Whether you are searching for a family home with extra space or a smart investment opportunity in Vaughan, this home delivers options rarely found in such a desirable location. Enjoy ultimate peace of mind and ultra-low utility bills with the home's premier heating and cooling setup. Installed in 2023 at $18,000 investment, this home features a top-of-the-line Dave Lennox Signature Series ultra-high-efficiency system. The large driveway provides ample parking for family and visitors, while the European-style backyard creates a private outdoor retreat perfect for morning coffee, summer evenings, and entertaining. Conveniently located minutes from Hwy 427 and Hwy 407, top-rated schools, parks, shopping, transit, and everyday amenities, this home offers an exceptional opportunity to own a spacious upgraded home in Woodbridge. Elegant, practical, and full of potential, this is more than just a home, A must-see, shows 10++. Immaculate move-in condition, you can just move in.

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

Closing Costs

Mortgage Amount
$1,103,999
Land Transfer Taxes$24,075
Legal Fees (Est.)
$
Total cash required for closing$301,575

Total Monthly Obligation

$6,435/mo
Mortgage $5,567
Monthly Loss $4,971
Principal$1,465
Interest$4,102
Property Tax$494
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.7%27
10-Year IRR
9.5%
Returns Index
14.8/ 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
$57,156/yr
NOI
$41,014/yr
Net Cash Flow
-$2,149/mo
Cash Margin
-45.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
16.2/ 100

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

Comparables

Properties near 8173 Martin Grove Road

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.