431 Lansdowne Avenue, Toronto C01

$989,000
431 Lansdowne Avenue

$989,000

New
21d
Semi-Detached 2-Storey

431 Lansdowne Avenue, Toronto C01

Total Monthly Obligation $4,840

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
21d
Score
18
Yield
4.8%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Semi-Detached
MLS® Number-C13853328
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-19 × 127.25 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-100+
Taxes-$5,708.79 (2026)
Parking-2 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood, Living Room
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-60 Days
Neighbourhood-Dufferin Grove
Title-Residential Freehold

No agent assigned

Welcome to 431 Lansdowne Ave in vibrant treelined ,historic Brockton Village! For the first in over 60 years, this solidly built 2 Storey 3 Bedroom, 2 Bathroom, Semi Detached family home is coming to market, and is ready for it's next chapter. Bright, spacious principal rooms and large windows, together with a beautiful west exposure, allow for an abundance of natural sunlight throughout the entire family home. The main level features classic hardwood and ceramic tile flooring. Enjoy an expansive eat-in Kitchen, a separate formal Dining Room, and a cozy Living Room complete with a fireplace, perfect for family gatherings and entertaining. A Mud Room/ Storage Room off the Kitchen leads to the backyard. The second floor offers three generous size Bedrooms with a bonus Sunroom off the third Bedroom, a 4-Piece Bathroom and ample storage . The basement includes a 3-Piece Bathroom with a Walk/In Shower. A Laundry area includes a Double Sink and Washing Machine. The basement also offers unlimited potential to design your dream recreation room, home office or guest suite. Significant Mechanical updates include a new Roof (2022), Central AC ( 2026) , High Efficiency Furnace (2026) , and a Hot Water Tank (2024) Step outside to a totally fenced private backyard that leads to a 2 Car private concrete Parking Pad , situated at the rear of the backyard and accessed via the rear Laneway. This property also boasts exceptional "Laneway" housing build potential allowing you, based on municipal approvals to construct a secondary Guest Suite, coach house or garage to maximize your return on investment. Located just steps to TTC transit, 7 minute walk to Lansdowne Subway station, schools, parks, playgrounds, and top local shops, Dufferin Mall, and numerous amenities and restaurants. This property is packed with incredible potential for families , renovators and investors alike

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

Closing Costs

Mortgage Amount
$791,200
Land Transfer Taxes$16,255
Legal Fees (Est.)
$
Total cash required for closing$215,555

Total Monthly Obligation

$4,840/mo
Mortgage $3,989
Monthly Loss $3,790
Principal$1,050
Interest$2,940
Property Tax$476
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$47,052/yr
NOI
$32,138/yr
Net Cash Flow
-$1,311/mo
Cash Margin
-33.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.3/ 100

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

Comparables

Properties near 431 Lansdowne 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.