22 Brucedale Crescent, Toronto C15

$1,888,000
22 Brucedale Crescent

$1,888,000

New
25d
DetachedBungalow

22 Brucedale Crescent, Toronto C15

Total Monthly Obligation $8,950

Beds
5
Baths
3
Park
4
Sqft
1500-2000
DOM
25d
Score
14
Yield
2.7%
Cash on Cash
-12.3%
Cap Rate
1.9%
5Y IRR
6.0%
10Y IRR
7.2%
Property Type-Detached
MLS® Number-C13836244
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-51.9 × 134.54 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Taxes-$11,515 (2025)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BIJAN BARATI REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Outdoor
Facing-West
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-30 days
Neighbourhood-Bayview Village
Title-Residential Freehold

No agent assigned

A Real Gem In Remarkable Bayview Village Area, Situated on A Great Pied-Shape Ravine Lot (~9,645 Sq.Ft)! Exceptional Opportunity to Own an Upgraded & Renovated Home Includes a Resort-Style Outdoor Living, Captivating Scenic View of the Ravine, and Limitless Potential >> Come Together! All In One!! This Unique Residence Boasts 3+2 Bedrooms and 3 Bathroom with a Practical Family Layout, Approx 3,000 Sq.Ft of Total Living Space(Main Floor plus a Finished Walk-Out Basement)! Hardwood Floor, Crown Mouldings, and Potlights Throughout Main Floor! Renovated 3 Bathrooms! The Beautiful Pool Professionally Built on 2016 by BETZ Pool Company Includes All Newer Landscaping!! Open-Concept Living/Dining Rooms! B/I Wall Unit with Gas Fireplace in Living Room! View Of Ravine and Fantastic Pool from Primary Bedroom, Living Room, Dining Room Walk-Out to A Spectacular Balcony, Kitchen/Breakfast Area and From the All Rooms in the Basement! The Main Level Offers 3 Bedrooms, Including a Primary Bedroom with a 3-Pc Ensuite, and His & Hers Closets, other Two Bedroom Share a 4-Pc Bath, and a Large Laundry Room! Large Kitchen/ Breakfast Area Has Access to Front & Backyard through the Separate Side Door to a Sunroom! The Bright and Spacious Lower Level Features a Large Family/Recreation Room W/O to the Ravine-View Backyard, Perfect for Family Gatherings and Private Relaxation, Another Two Huge Bedrooms and Renovated Bathroom will Complete This Functional Layout Which Provides Flexibility for Multi Generational Living or a Guest Area. Top-Ranking Public Schools(Bayview M.S, Earl Haig S.S) and Private Schools(Bayview Glen School & Crescent School)! Convenient Location: Easy Access to Highways, Minutes to the Subway & Go Transit. This Home Is Suitable for End-Users, Families, Investors, or Builders to Build a Luxurious Custom Home.

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

Closing Costs

Mortgage Amount
$1,510,400
Land Transfer Taxes$34,235
Legal Fees (Est.)
$
Total cash required for closing$413,335

Total Monthly Obligation

$8,950/mo
Mortgage $7,616
Monthly Loss $6,946
Principal$2,004
Interest$5,612
Property Tax$960
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.1%0
5-Year IRR
3.7%8
10-Year IRR
5.8%
Returns Index
5.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$51,096/yr
NOI
$29,971/yr
Net Cash Flow
-$5,118/mo
Cash Margin
-120.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
12.8/ 100

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

Comparables

Properties near 22 Brucedale Crescent

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.