25 Tudor Gate, Toronto C12

$8,880,000
25 Tudor Gate

$8,880,000

New
18d
Detached2-Storey

25 Tudor Gate, Toronto C12

Total Monthly Obligation $38,758

Beds
6
Baths
6
Park
8
Sqft
5000 +
DOM
18d
Score
13
Yield
1.5%
Cash on Cash
-16.1%
Cap Rate
1.1%
5Y IRR
3.1%
10Y IRR
5.0%
Property Type-Detached
MLS® Number-C13863096
Beds-6
Bathrooms-6
Size-5000 + sqft
Lot Size-104.71 × 166.13 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$30,767 (2025)
Parking-12 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stone
Roof-Other
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Bridle Path-Sunnybrook-York Mills
Title-Residential Freehold

No agent assigned

Architecturally Significant Grand French Chateau-Inspired Custom Residence Designed By Architect Napier Simpson In Prestigious Bridle Path-Sunnybrook-York Mills Features An Elegant Main Floor Primary Retreat And Unforgettable Architecture Set In A Tranquil 104'x166' Ravine Lot. Approx. 7370 Sq Ft Of Elegant Living Space Has Been Meticulously Restored And Renovated Including A Dramatic Two-Storey Turret With Spiral Staircase, Exposed Rich Wood Beam Arches, Luxurious Hardwood Floors, Refined Stone Surfaces, Integrated Speakers, Custom Lighting, And Modernized Comforts Throughout. A Striking Great Room With Soaring Beamed Cathedral Ceilings And Extraordinary Stained Glass Installation Features Walkouts To The Raised Stone Terrace Overlooking The Ravine. A Showstopping Chef-Inspired Kitchen With Custom Wolf and Sub-Zero Appliances Plus Dining Room Feature A Walkout To A Dining Terrace Surrounded By The Enchanting Sounds Of The Windfields Park Ravine For The Most Extraordinary Indoor And Outdoor Entertaining. The Main Floor Primary Retreat Features A Private Balcony, Spa-Like Ensuite, And Sprawling Dressing Room. Four Well-Appointed Bedrooms Plus Convenient 2nd Floor Laundry And A Study With Juliette Balconies Complete The 2nd Level Of The Home. Additional Living Spaces Found On The Lower Level Include An Exercise Room With Grade-Level Walkout, Nanny Suite, And Richly Panelled Rec Room And Billiard Room Complete With Onyx Bar And Floor-To-Ceiling Stone Fireplace. Unparalelled Curb Appeal Commands The Home's Exterior With A Stately Gated Entry, Majestic Circular Drive Bordered By Custom Lush Landscaping, Full Stone Facade And Signature Copper Roof And Eaves. An Extraordinary Residence In An Even More Remarkable Setting Surrounded By The Serenity And Majesty Of The Windfields Park Ravine. Just Minutes To Renowned Public And Private Schools, Scenic Outdoor Spaces, Upscale Dining And Shopping, Granite Club, Rosedale Golf & Country Club & Cricket Club.

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

Closing Costs

Mortgage Amount
$7,104,000
Land Transfer Taxes$208,475
Legal Fees (Est.)
$
Total cash required for closing$1,985,975

Total Monthly Obligation

$38,758/mo
Mortgage $35,819
Monthly Loss $29,333
Principal$9,426
Interest$26,394
Property Tax$2,564
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.0%7
Cash-on-Cash
-18.0%0
5-Year IRR
1.5%4
10-Year IRR
4.0%
Returns Index
3.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$135,348/yr
NOI
$86,546/yr
Net Cash Flow
-$28,607/mo
Cash Margin
-253.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.201
LTV Ratio
80.0%18
Vacancy Buffer
0.3 mo10
Risk Index
9.9/ 100

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

Comparables

Properties near 25 Tudor Gate

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.