3 Shadwell Place, Toronto C13

$1,499,900
3 Shadwell Place

$1,499,900

New
18d
DetachedBungalow

3 Shadwell Place, Toronto C13

Total Monthly Obligation $7,201

Beds
5
Baths
2
Park
3
Sqft
1100-1500
DOM
18d
Score
15
Yield
3.2%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-C13860586
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-118.22 × 101.25 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Taxes-$9,315.15 (2026)
Parking-3 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-REAL ESTATE HOMEWARD
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Decommissioned
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Banbury-Don Mills
Title-Residential Freehold

No agent assigned

Incredible Opportunity In Prime Don Mills! Nestled On A Quiet Street, Spectacular 118.22' Frontage, Creating An Extraordinary Park-Like Setting That Is Rarely Available. This Property Offers Outstanding Potential In One Of Toronto's Most Desirable Neighborhoods, This Beautiful Bungalow Features 3+2 Bedrooms, 2 Bathrooms, Hardwood Floors, Open Concept Living & Dining Room Providing Comfortable Living, Step Outside To A Private Oasis-A Serene Escape That Truly Feels Like Country Living In The City, Located Close To Excellent Schools, Parks-The Don Mills Trail, Edward Gardens, Shops Of Don Mills, With Convenient Access To DVP, 401 & TTC..Great For Downsizing With Endless Possibilities....

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

Closing Costs

Mortgage Amount
$1,199,920
Land Transfer Taxes$26,473
Legal Fees (Est.)
$
Total cash required for closing$327,953

Total Monthly Obligation

$7,201/mo
Mortgage $6,050
Monthly Loss $5,609
Principal$1,592
Interest$4,458
Property Tax$776
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.1%11
10-Year IRR
6.8%
Returns Index
6.9/ 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
$48,072/yr
NOI
$29,450/yr
Net Cash Flow
-$3,596/mo
Cash Margin
-89.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
14.2/ 100

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

Comparables

Properties near 3 Shadwell Place

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.