67 Elvaston Drive, Toronto C13

$990,000
67 Elvaston Drive

$990,000

New
17d
DetachedBungalow-Raised

67 Elvaston Drive, Toronto C13

Total Monthly Obligation $4,874

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
17d
Score
16
Yield
3.7%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-C13870008
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-60 × 125 ft
Listed on site-Oct 6, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$6,070 (2025)
Parking-4 - Attached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Victoria Village
Title-Residential Freehold

No agent assigned

Newly Renovated In 2020 & recently fully painted ! ! 8 Newly Installed Windows Certified By Green Ontario! Interlocking Driveway ** Fenced Southern Yard **. All Bdrms Bay Windows. Separate Back Entrance To Lower Level: Finished Basement With High Ceilings; 3Pc Bath Huge Games Rm & Rec Room. *New Fridge & New washroom cabinet in basement. *Roof 2016** Hi-Eff Gas Furnace & Central Air Approx '08 And Make This Home Your Own!

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

Closing Costs

Mortgage Amount
$792,000
Land Transfer Taxes$16,275
Legal Fees (Est.)
$
Total cash required for closing$215,775

Total Monthly Obligation

$4,874/mo
Mortgage $3,993
Monthly Loss $3,823
Principal$1,051
Interest$2,943
Property Tax$506
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
8.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$36,864/yr
NOI
$22,608/yr
Net Cash Flow
-$2,109/mo
Cash Margin
-68.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.8/ 100

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

Comparables

Properties near 67 Elvaston Drive

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.