58 Ellsworth Avenue, Toronto C02

$1,099,000
58 Ellsworth Avenue

$1,099,000

New
4d
Semi-Detached 2-Storey

58 Ellsworth Avenue, Toronto C02

Total Monthly Obligation $5,340

Beds
4
Baths
2
Park
0
Sqft
1100-1500
DOM
4d
Score
20
Yield
5.2%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Semi-Detached
MLS® Number-C14094790
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-20.17 × 113.92 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$6,384.02 (2026)
Parking-None
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK BATORI GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-90 DAYS TBA
Neighbourhood-Wychwood
Title-Residential Freehold

No agent assigned

Beautifully maintained century home in the heart of Wychwood, offering an abundance of natural light, generous living spaces and timeless character throughout. A charming front garden and inviting cedar veranda lead into spacious formal living and dining rooms, while the modern eat-in kitchen features a walkout to a fantastic backyard complete with a multi-level deck and patio, perfect for outdoor entertaining. The second floor is highlighted by a skylight, spa-inspired bathroom and an expansive primary bedroom with soaring cathedral ceilings. A finished lower level with a separate entrance, kitchen, living area and full bathroom offers additional versatile living space. Situated a heartbeat away from the Wychwood Barns Farmers' Market, playground and splash pad, and within the renowned Hillcrest School District. Enjoy easy access to beautiful parks, great restaurants, shops, cafés and transit, including the streetcar and subway. A wonderful opportunity to enjoy the charm of a century home in a vibrant, family-friendly neighbourhood with a strong sense of community and an annual street party!

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,340/mo
Mortgage $4,433
Monthly Loss $4,174
Principal$1,167
Interest$3,267
Property Tax$532
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%24
Cash-on-Cash
-5.6%2
5-Year IRR
11.2%44
10-Year IRR
11.5%
Returns Index
23.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$56,604/yr
NOI
$40,060/yr
Net Cash Flow
-$1,095/mo
Cash Margin
-23.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
19.3/ 100

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

Comparables

Properties near 58 Ellsworth Avenue

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.