102 Anndale Drive, Toronto C14

$1,295,000
102 Anndale Drive

$1,295,000

Price Change
24d
Detached1 1/2 Storey

102 Anndale Drive, Toronto C14

Total Monthly Obligation $6,280

HausQ Valuation Report
Beds
5
Baths
4
Park
3
Sqft
1500-2000
DOM
24d
Score
17
Yield
4.4%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-C13841122
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-50 × 110 ft
Listed on site-Sep 29, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$8,171.86 (2026)
Parking-3 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TERREQUITY REALTY
Cooling-None
Laundry-No
Fireplace-Family Room, Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate Possession Available
Neighbourhood-Willowdale East
Title-Residential Freehold

No agent assigned

An exceptional opportunity to own a prime 50 110 ft lot on a peaceful, low-traffic street in one of Toronto's most desirable neighbourhoods. This four-bedroom, four-bathroom home features distinctive architectural and commercial-grade elements in the addition and windows, as well as a spacious, secluded backyard lined with mature trees. The separate entrance to the basement and potential in-law suite and offers several possibilities: move in, lease it, or build a custom luxury home. The home requires some updating but has a strong underlying structure and is being sold in "As Is, Where Is" condition. The Yonge/Sheppard subway station is about a 10-minute walk away, while Willowdale Avenue, Sheppard Avenue, Highway 401, public transit, and Bayview Village Shopping Centre are all nearby. The property also falls within the sought-after Earl Haig and Claude Watson School for the Arts catchment area and is close to many other excellent public, Catholic, and private schools. Nearby is the Glendora Park offering a playground, tennis courts, and an outdoor skating rink and plenty of walking paths.

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

Closing Costs

Mortgage Amount
$1,036,000
Land Transfer Taxes$22,375
Legal Fees (Est.)
$
Total cash required for closing$282,875

Total Monthly Obligation

$6,280/mo
Mortgage $5,224
Monthly Loss $4,905
Principal$1,375
Interest$3,849
Property Tax$681
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.6%
Returns Index
15.2/ 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
$57,240/yr
NOI
$38,844/yr
Net Cash Flow
-$1,987/mo
Cash Margin
-41.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
16.4/ 100

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

Comparables

Properties near 102 Anndale 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.