28 Dunvegan Road, Toronto C02

$5,988,000
28 Dunvegan Road

$5,988,000

New
17d
Detached2-Storey

28 Dunvegan Road, Toronto C02

Total Monthly Obligation $26,828

Beds
8
Baths
5
Park
6
Sqft
5000 +
DOM
17d
Score
13
Yield
2.2%
Cash on Cash
-13.5%
Cap Rate
1.7%
5Y IRR
5.1%
10Y IRR
6.5%
Property Type-Detached
MLS® Number-C13866034
Beds-8
Bathrooms-5
Size-5000 + sqft
Lot Size-55 × 173.91 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$27,592 (2026)
Parking-6 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTRON BARRY COHEN HOMES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Casa Loma
Title-Residential Freehold

No agent assigned

An Extraordinary Opportunity in the Heart of Prestigious Forest Hill! Rarely offered, this exceptional 55 x 174 ft premium lot presents endless possibilities in one of Toronto's most coveted neighbourhoods. Whether you're a builder looking to create a landmark custom estate, an investor seeking outstanding long-term value, or an end-user searching for an exclusive property to renovate, expand, or enjoy as-is, this offering is truly one of a kind. The property features two separate detached buildings, including a fully self-contained guest house, complete with bedrooms, a full kitchen, bathroom, and its own services-ideal for extended family, guests, a private home office, nanny or caregiver accommodation, or potential rental income (buyer to verify permitted uses) . The impressive depth of the lot provides exceptional flexibility for future redevelopment while offering privacy and an expansive outdoor setting. Perfectly positioned just steps from Upper Canada College (UCC), Bishop Strachan School (BSS), the subway, parks, fine dining, boutique shopping, and every luxury amenity. This is a rare chance to secure a trophy property in one of Toronto's most prestigious and desirable communities. Don't miss this exceptional Forest Hill offering!

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

Closing Costs

Mortgage Amount
$4,790,400
Land Transfer Taxes$136,175
Legal Fees (Est.)
$
Total cash required for closing$1,335,275

Total Monthly Obligation

$26,828/mo
Mortgage $24,154
Monthly Loss $20,472
Principal$6,356
Interest$17,798
Property Tax$2,299
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.5%9
Cash-on-Cash
-15.6%0
5-Year IRR
3.3%7
10-Year IRR
5.4%
Returns Index
4.7/ 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
$134,100/yr
NOI
$88,598/yr
Net Cash Flow
-$16,771/mo
Cash Margin
-150.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.312
LTV Ratio
80.0%18
Vacancy Buffer
0.4 mo11
Risk Index
10.4/ 100

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

Comparables

Properties near 28 Dunvegan Road

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.