122 Green Gardens Boulevard, Toronto C04

$1,398,000
122 Green Gardens Boulevard

$1,398,000

New
9d
Att/Row/Townhouse3-Storey

122 Green Gardens Boulevard, Toronto C04

Total Monthly Obligation $6,640

Beds
6
Baths
5
Park
2
Sqft
2000-2500
DOM
9d
Score
15
Yield
3.6%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Att/Row/Townhouse
MLS® Number-C14032572
Beds-6
Bathrooms-5
Size-2000-2500 sqft
Lot Size-20.25 × 96.28 ft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$7,511.98 (2026)
Parking-2 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Concrete
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60/90 Partial Tenant
Neighbourhood-Englemount-Lawrence
Title-Residential Freehold

No agent assigned

Welcome to 122 Green Gardens, a gorgeous modern end-unit townhome nestled in the sought-after Lawrence Manor neighbourhood, tucked within a recently completed community by reputable builder Metropia. Beautifully designed for modern city living, this home offers over 2,000 sq. ft. of bright, thoughtfully designed living space with the feeling of a semi. Step inside to a naturally sun-filled, open-concept main floor where hardwood flooring flows throughout, creating a warm and inviting setting for everyday living, family gatherings and entertaining. Featuring 4 bedrooms + den above grade, plus 2 additional bedrooms in the finished lower level and 5 bathrooms total, there is an abundance of space to grow, work from home and make your own. Enjoy the privacy of a backyard, the convenience of a double garage with 2 parking spaces, and newly installed zebra blinds throughout, adding a polished finishing touch. Designed with comfort in mind, the home also features separate thermostats on every floor for personalized climate control, along with an air purification system for enhanced indoor air quality as well as central vacuum system. The finished lower level offers exceptional versatility, with 2 additional bedrooms that can easily adapt as guest rooms, home offices, a gym or recreation space, complemented by a newly completed full bathroom and kitchenette. All of this in an incredibly connected location by Allen Road and Lawrence Avenue West, just south of Yorkdale Shopping Centre and approximately 350 metres from Yorkdale Subway Station and Bus Terminal. With an impressive 88 Transit Score and shopping, dining, groceries, hospitals, pharmacies, entertainment and community amenities all close by, this is a rare opportunity to enjoy the space, privacy and comfort of a family home without sacrificing the connectivity and convenience of Toronto city living.

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

Closing Costs

Mortgage Amount
$1,118,400
Land Transfer Taxes$24,435
Legal Fees (Est.)
$
Total cash required for closing$305,535

Total Monthly Obligation

$6,640/mo
Mortgage $5,639
Monthly Loss $5,156
Principal$1,484
Interest$4,155
Property Tax$626
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 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
$50,880/yr
NOI
$33,780/yr
Net Cash Flow
-$2,824/mo
Cash Margin
-66.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.2/ 100

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

Comparables

Properties near 122 Green Gardens Boulevard

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.