433B Deloraine Avenue, Toronto C04

$2,495,000
433B Deloraine Avenue

$2,495,000

New
4d
Detached2-Storey

433B Deloraine Avenue, Toronto C04

Total Monthly Obligation $11,417

Beds
4
Baths
5
Park
1
Sqft
1500-2000
DOM
4d
Score
15
Yield
3.3%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-C14096948
Beds-4
Bathrooms-5
Size-1500-2000 sqft
Lot Size-25.98 × 100 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,732.18 (2026)
Parking-2 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-FOREST HILL REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick Front, Stucco (Plaster)
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-60 Days/TBA
Neighbourhood-Bedford Park-Nortown
Title-Residential Freehold

No agent assigned

Bedford Park Show Stopper! FURNISHED LUXURY HOME! Custom Built By Haddington Homes & Designed By Palmerston Design Firm In 2021, This Exceptional 3+1 Bedroom, 5-Bathroom Residence Blends Sophisticated Luxury With The Comfort And Convenience Of Ultra-Modern Living. Offered Furnished, This Stunning Home Presents A Rare Opportunity To Enjoy A Beautifully Designed, Move-In-Ready Luxury Lifestyle. The Open-Concept Main Floor Features Soaring 10-Foot Ceilings, Wide-Plank Hardwood Floors, And A Dramatic Entrance And Powder Room. The Kitchen Island Is The Focal Point For Family Gatherings, With Seating For 4 Counter Stools. The Spacious Family Room With Custom Built-Ins And Gas Fireplace Leads To A Walkout Deck, Creating The Perfect Setting For Effortless Indoor-Outdoor Entertaining. Two Skylights On The Second-Floor Landing Fill The Space With An Abundance Of Natural Light. The Luxurious Primary Suite Is A True Retreat, Complete With A Stunning 5-Piece Ensuite, Wall-To-Wall Built-Ins, And A Walk-Through Closet. A Convenient Second-Floor Laundry Closet Adds To The Thoughtful Design. The Finished Lower Level Is Designed For Both Family Living And Entertaining, With A Generous Recreation Room And Walkout To The Private, Fully Fenced Backyard And Seating Area With Firepit. The Lower Level Also Includes A Spacious Bedroom With A 3-Piece Bathroom, Full Laundry Room, A Practical Mudroom Area, And Direct Access To A Single Attached Garage. Ideally Located Directly Across From A Children's Playground And Parkette, And Just Steps From The Trendy Shops And Restaurants Along Avenue Road, This Stunning, FURNISHED Home Offers The Perfect Combination Of Luxury, Lifestyle, And Location! It Doesn't Get Any Better Than This!

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

Closing Costs

Mortgage Amount
$1,996,000
Land Transfer Taxes$48,850
Legal Fees (Est.)
$
Total cash required for closing$549,350

Total Monthly Obligation

$11,417/mo
Mortgage $10,064
Monthly Loss $8,768
Principal$2,648
Interest$7,416
Property Tax$978
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
9.1/ 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
$82,428/yr
NOI
$57,953/yr
Net Cash Flow
-$5,235/mo
Cash Margin
-76.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo15
Risk Index
12.6/ 100

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

Comparables

Properties near 433B Deloraine 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.