55 Brownstone Circle, Vaughan

$999,000
55 Brownstone Circle

$999,000

New
2d
Att/Row/Townhouse2-Storey

55 Brownstone Circle, Vaughan

Total Monthly Obligation $4,859

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
2d
Score
17
Yield
4.3%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Att/Row/Townhouse
MLS® Number-N14100892
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-21.98 × 95.11 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,451 (2025)
Parking-3 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON WENDY ZHENG REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Other
Foundation-Concrete
Sewer-Sewer
Possession-IMM/TBA
Neighbourhood-Crestwood-Springfarm-Yorkhill
Title-Residential Freehold

No agent assigned

Fully Renovated & Move-In Ready! Nestled In A Prestigious, Quiet Enclave On A Private Street At Yonge & Clark, This Exceptional Home Perfectly Blends Modern Elegance With Everyday Convenience. Boasting A Bright, Spacious Open-Concept Layout With Generously Sized Principal Rooms, Designer Pot Lights Throughout, And A Stunning Custom Kitchen Crafted For Effortless Entertaining. Front & Backyard Interlocking Maximizes Curb Appeal And Creates A Sleek, Low-Maintenance Outdoor Retreat. Features A Private Driveway With 2-Car Parking Unbeatable Location: Steps To Gallanough Park, Yonge St Transit, Everyday Amenities, And Top-Ranking Thornhill P.S. & Thornhill S.S. An Incredible Turnkey Opportunity In A High-Demand, Family-Friendly Community!

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$4,859/mo
Mortgage $4,030
Monthly Loss $3,799
Principal$1,060
Interest$2,969
Property Tax$454
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.5/ 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
$42,480/yr
NOI
$28,281/yr
Net Cash Flow
-$1,673/mo
Cash Margin
-47.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.587
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.5/ 100

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

Comparables

Properties near 55 Brownstone Circle

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.