420 Vandusen Avenue, Southgate

$579,999
420 Vandusen Avenue

$579,999

New
22d
Detached2-Storey

420 Vandusen Avenue, Southgate

Total Monthly Obligation $3,104

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
22d
Score
19
Yield
5.0%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-X13851342
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-32.98 × 104 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,678 (2025)
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER DREAM CITY REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-Southgate
Title-Residential Freehold

No agent assigned

Attention Buyers and Investors! Don't miss out the opportunity to own this beautiful Detached Home Featuring A Bright Open-Concept Layout. Spacious Living And Dining Areas With Hardwood Flooring, Perfect For Family Living And Entertaining. Modern Kitchen Offers Ceramic Flooring, Stainless Steel Appliances And Walk-Out To The Backyard. Generous Primary Bedroom Includes A 5-Piece Ensuite And Walk-In Closet. Well-Sized Secondary Bedrooms With Closets And Large Windows Providing Plenty Of Natural Light. Located In A Family-Friendly Neighbourhood Close To Schools, Parks, Shopping, Public Transit And Major Highways.

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

Closing Costs

Mortgage Amount
$463,999
Land Transfer Taxes$8,075
Legal Fees (Est.)
$
Total cash required for closing$125,575

Total Monthly Obligation

$3,104/mo
Mortgage $2,340
Monthly Loss $2,489
Principal$616
Interest$1,724
Property Tax$390
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$28,860/yr
NOI
$16,796/yr
Net Cash Flow
-$940/mo
Cash Margin
-39.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
25.7/ 100

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

Comparables

Properties near 420 Vandusen Avenue

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.