82 Brooke Avenue, Toronto C04

$2,999,000
82 Brooke Avenue

$2,999,000

New
24d
Detached2-Storey

82 Brooke Avenue, Toronto C04

Total Monthly Obligation $13,679

Beds
5
Baths
4
Park
5
Sqft
2500-3000
DOM
24d
Score
14
Yield
2.8%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.7%
10Y IRR
7.7%
Property Type-Detached
MLS® Number-C13841178
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-50 × 120 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$14,479.16 (2026)
Parking-7 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Flat, Shingles
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-Bedford Park-Nortown
Title-Residential Freehold

No agent assigned

Welcome to 82 Brooke Avenue - where timeless character, thoughtful upgrades, and exceptional location come together in the heart of the prestigious Cricket Club.Situated on a premium 50 x 120 ft lot on one of the most sought-after blocks of Brooke Avenue, this home offers an outstanding opportunity for families looking to settle into a mature, established neighbourhood with long-term value.The main level features a beautifully designed Downsview entertainer's kitchen with granite countertops, seamlessly flowing into a heated-floor family room with a gas fireplace. A full wall of windows creates an abundance of natural light and opens to a professionally landscaped, private backyard - an ideal setting for both everyday living and effortless entertaining.The finished lower level provides a spacious recreation and entertainment area, perfect for game nights, children's play, or relaxing with family and friends.Just steps to Yonge Street, Avenue Road, shops, parks, and top-rated Armour Heights Public School, with quick access to the 401 and public transit, this location offers unmatched convenience in one of Toronto's most desirable neighbourhoods.A rare opportunity to secure a premium property in the Cricket Club and enjoy the perfect balance of charm, functionality, and future potential.

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

Closing Costs

Mortgage Amount
$2,399,200
Land Transfer Taxes$61,450
Legal Fees (Est.)
$
Total cash required for closing$662,750

Total Monthly Obligation

$13,679/mo
Mortgage $12,097
Monthly Loss $10,495
Principal$3,183
Interest$8,914
Property Tax$1,207
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-13.9%0
5-Year IRR
4.6%10
10-Year IRR
6.4%
Returns Index
6.3/ 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
$82,680/yr
NOI
$55,433/yr
Net Cash Flow
-$7,478/mo
Cash Margin
-108.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
11.7/ 100

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

Comparables

Properties near 82 Brooke 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.