77 Alameda Avenue, Toronto C03

$2,329,900
77 Alameda Avenue

$2,329,900

New
3d
Detached2-Storey

77 Alameda Avenue, Toronto C03

Total Monthly Obligation $10,182

Beds
4
Baths
5
Park
1
Sqft
2000-2500
DOM
3d
Score
17
Yield
4.0%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-C14098560
Beds-4
Bathrooms-5
Size-2000-2500 sqft
Lot Size-30 × 140.83 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,902 (2025)
Parking-2 - Detached
Basement-Separate Entrance
Heating-Water (Gas)
Brokerage-RE/MAX WEST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stucco (Plaster)
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Oakwood Village
Title-Residential Freehold

No agent assigned

Spectacular Executive 4 Bedroom, 5 Bathroom Detached 2-Storey Nestled On Tree-Lined Street! Premium 30 x 140.83 ft lot! Unsurpassed Craftsmanship & Sleek Modern Design Starting W Contemporary Elevation, Custom Entry Door, Glass Railings And Good Sized Interlock Driveway W Built-In Garage. Sun-Filled Open Concept Main Floor, High Ceils W 9ft At Main And Upper, And 8ft at Bsmt. Luxury Enhanced W Extra Wide Strip Plank Floors, Smooth Ceils Thru-Out, Pot Lights Galore & Spacious Formal Dining. Dream Kitchen W Sleek Two-Tone Custom Cabinetry, Tall Uppers, Custom Counters, Full Height Custom Backsplash, Integrated Under-Cabinet Lighting, Oversized Waterfall Centre Island W Breakfast Seating, Under-Mount Sink And Stainless Built-In Appliances Incl Gas Cooktop, Concealed Hood Vent, Wall Oven & Stainless Steel Dishwasher. Exceptional Functionality W Floor-To-Ceiling Pantry Wall And Tons Of Handy Storage. Living Room Boasts Custom Fireplace Flanked By Illuminated Floating Shelves & Built-In Cabinetry, Overlooking Breakfast Area W W/O To Byard. Custom Staircase W Glass Railing & Skylight Above. Revealing Oversized Primary Bedroom W Spa Inspired 5-Pce Ensuite Featuring Free-Standing Tub, Double Floating Vanity & Large Glass Shower, Plus Walk-In Closet W Full Built-In Organizers And Its Own Skylight. Three Additional Good Sized Bedrooms W Good Sized Windows & Closets, Two Additional Modern Baths W Glass Showers And Convenient Upper Level Laundry. Great Finished Basement Setup W Separate Walk-Up Entrance, Large Rec Room, Full 3-Pc Bath, Oversized Windows, Roughed-in Kitchen, Tons Of Handy Storage and Second Roughed-in Kitchen And Laundry In Basement. Retreat To Your Showpiece Backyard - Raised Deck W Glass Railings Stepping Down To An Oversized Patio, Terraced Landscaping W Stone Steps Rising To A Private Elevated Lawn, All Framed By Sleek Horizontal Fencing & Mature Tree. Great For Entertaining! Close To Transit, Schools, Shops, Parks & Major Highways.

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

Closing Costs

Mortgage Amount
$1,863,920
Land Transfer Taxes$44,723
Legal Fees (Est.)
$
Total cash required for closing$512,203

Total Monthly Obligation

$10,182/mo
Mortgage $9,398
Monthly Loss $7,709
Principal$2,473
Interest$6,925
Property Tax$409
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.6%32
10-Year IRR
10.1%
Returns Index
17.5/ 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
$93,900/yr
NOI
$75,108/yr
Net Cash Flow
-$3,139/mo
Cash Margin
-40.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
14.4/ 100

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

Comparables

Properties near 77 Alameda 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.