73 Houston Crescent, Toronto C15

$1,129,800
73 Houston Crescent

$1,129,800

New
16d
DetachedBungalow-Raised

73 Houston Crescent, Toronto C15

Total Monthly Obligation $5,489

Beds
4
Baths
2
Park
3
Sqft
1100-1500
DOM
16d
Score
17
Yield
4.4%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-C13870448
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-55 × 110 ft
Listed on site-Oct 7, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$6,683.28 (2026)
Parking-4 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ONESTOP TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-flex
Neighbourhood-Don Valley Village
Title-Residential Freehold

No agent assigned

Move-In Ready Bungalow In A Very High Demand North York Neighbourhood! Thoughtfully Upgraded By The Current Owner: Furnace, AC & Electrical Breaker Panel (2019); Windows, Laminate Flooring on Main floor, Kitchen Countertops & R60 Attic Insulation (2021); Main Floor Freshly Painted With Updated Light Fixtures; Eat-In Kitchen Walks Out To A Patio With Stairs Down To The Interlocked Backyard; Separate Entrance From The Driveway To The Lower Level With A Second Kitchen, Ideal For A Nanny Suite, Extended Family Living Or Income Potential; Steps To Seneca College, Fairview Mall, Subway And Public Transit, Minutes To Hwy 404 & 401. Don't Miss This One!

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

Closing Costs

Mortgage Amount
$903,840
Land Transfer Taxes$19,071
Legal Fees (Est.)
$
Total cash required for closing$246,531

Total Monthly Obligation

$5,489/mo
Mortgage $4,557
Monthly Loss $4,290
Principal$1,199
Interest$3,358
Property Tax$557
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$49,272/yr
NOI
$33,162/yr
Net Cash Flow
-$1,794/mo
Cash Margin
-43.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
17.4/ 100

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

Comparables

Properties near 73 Houston 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.