1231 Bathurst Street, Toronto C02

$1,798,000
1231 Bathurst Street

$1,798,000

New
22d
Duplex2-Storey

1231 Bathurst Street, Toronto C02

Total Monthly Obligation $8,125

Beds
4
Baths
4
Park
2
Sqft
1100-1500
DOM
22d
Score
15
Yield
3.1%
Cash on Cash
-9.4%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.9%
Property Type-Duplex
MLS® Number-C13850844
Beds-4
Bathrooms-4
Size-1100-1500 sqft
Lot Size-15.75 × 93 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Duplex
Taxes-$5,965 (2025)
Parking-2 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Casa Loma
Title-Residential Freehold

No agent assigned

Captivating in Casa Loma! Welcome to this fantastic and rare 3+1 bedroom charmer which has been tastefully renovated. Gorgeous kitchen reno complete with large island, great appliances and quartz countertops. Finished basement with separate entrance, the lower kitchen also has quartz counters and 3 piece bathroom with bedroom makes this a wonderful space for in-laws or nanny suite. Capture $5500+ monthly in rental income! Named after the renowned Gothic Revival hilltop castle and its gardens, Casa Loma is a posh residential area offering serene streets lined with Edwardian, Tudor and Georgian houses. The neighbourhood also features the sprawling Sir Winston Churchill Park, with its hiking and dog park, plus 19th-century manor house Spadina Museum and contemporary plays at Tarragon Theatre. Cozy cafes line Dupont Street. With excellent assigned and local public schools very close to this home, your kids will get a great education in the neighbourhood. This home is located in park heaven, with 3 parks and 15 recreation facilities within a 20 minute walk from this address. Public transit is at this home's doorstep for easy travel around the city. The nearest rail transit stop is only a 10 minute walk away, and the nearest street transit stop is a minute walk away.

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

Closing Costs

Mortgage Amount
$1,438,400
Land Transfer Taxes$32,435
Legal Fees (Est.)
$
Total cash required for closing$393,535

Total Monthly Obligation

$8,125/mo
Mortgage $7,253
Monthly Loss $6,216
Principal$1,909
Interest$5,344
Property Tax$497
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
5.8%14
10-Year IRR
7.3%
Returns Index
8.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$55,200/yr
NOI
$39,215/yr
Net Cash Flow
-$3,985/mo
Cash Margin
-86.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo19
Risk Index
13.8/ 100

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

Comparables

Properties near 1231 Bathurst Street

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.