45 Waddington Crescent, Toronto C15

$1,188,000
45 Waddington Crescent

$1,188,000

Price Change
21d
DetachedBungalow

45 Waddington Crescent, Toronto C15

Total Monthly Obligation $5,743

Beds
5
Baths
4
Park
4
Sqft
1100-1500
DOM
21d
Score
18
Yield
4.7%
Cash on Cash
-3.4%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-C13854026
Beds-5
Bathrooms-4
Size-1100-1500 sqft
Lot Size-50 × 126.06 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,907 (2025)
Parking-4 - None
Basement-Separate Entrance, Apartment, Finished
Heating-Forced Air (Gas)
Brokerage-Fixed Rate Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Inground
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible/TBA
Neighbourhood-Don Valley Village
Title-Residential Freehold

No agent assigned

Absolutely stunning 3 bedroom detached bungalow sitting on a premium 50 ft lot in the heart of Don Valley Village, with an in ground pool and a finished basement complete with a separate entrance and two 1 bedroom apartments! Tastefully decorated with a practical layout, this incredible home features a large interlocked driveway with no sidewalk, plenty of parking, a stunning, sun-filled custom kitchen with a gas cooktop, built-in microwave and oven, and a centre island overlooking the large open-concept living/dining combination, a separate family room, 3 generously sized bedrooms, 2 full bathrooms, and that's just on the main floor! Then head downstairs, where you'll find a separate entrance leading to two self contained 1 bedroom basement apartments, each complete with a living area, kitchen, bedroom, full bathroom and above grade windows filling the space with a ton of natural light, making them ideal for in law suites, extended family and more! If that wasn't enough, head out to your backyard oasis, complete with a large covered porch, interlocked patio, in-ground pool, large shed and green space! Convenience at its finest, just minutes to banks, restaurants, parks, public transit, schools, Seneca College, Fairview Mall and Highway 404!

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

Closing Costs

Mortgage Amount
$950,400
Land Transfer Taxes$20,235
Legal Fees (Est.)
$
Total cash required for closing$259,335

Total Monthly Obligation

$5,743/mo
Mortgage $4,792
Monthly Loss $4,482
Principal$1,261
Interest$3,531
Property Tax$576
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.3/ 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
$55,884/yr
NOI
$38,889/yr
Net Cash Flow
-$1,551/mo
Cash Margin
-33.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.7/ 100

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

Comparables

Properties near 45 Waddington 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.