87 Combe Avenue, Toronto C06

$1,229,999
87 Combe Avenue

$1,229,999

New
4d
DetachedBungalow

87 Combe Avenue, Toronto C06

Total Monthly Obligation $5,944

Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
4d
Score
17
Yield
4.2%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-C14099636
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-63.08 × 115 ft
Listed on site-Oct 19, 2026
Style-Bungalow
Building Type-Detached
Taxes-$7,291.41 (2025)
Parking-6 - Detached
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-HARVEY KALLES REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immdiate
Neighbourhood-Bathurst Manor
Title-Residential Freehold

No agent assigned

Nestled in the heart of Bathurst Manor, this well-maintained bungalow presents a rare opportunity to live in, renovate, or build your dream home on an exceptional lot. Sitting on an extra-wide 63-foot frontage and extending 115 feet deep, the property offers tremendous potential in a neighbourhood where opportunities like this rarely come along. The home features 3 spacious bedrooms & a full bathroom on the main floor, complemented by hardwood flooring & a bright, functional layout. The kitchen incl granite countertops, stainless steel appliances, and ample cabinetry. The living room features beautiful bow windows that fill the space w/natural light. The updated bathroom offers elegant granite tiles, a Corian countertop, & in-floor heating for added comfort. Entire house freshly painted, brand new vinyl flooring, and newer windows & roof, the home has been very well maintained. The lower level offers a versatile layout w/a separate income-generating unit featuring its own kitchen & bathroom, along w/a separate area for the owner's use. This flexible space creates many possibilities for extended family living, rental income, or future customization. Step outside to a lovingly cared-for backyard filled w/mature plants & an extensive vegetable garden. A large separate garage provides generous space for parking & storage. The location is exceptional. The home is less than a 5 min walk to Irving W. Chapley Park w/playground, outdoor pool, skating rink, & tennis courts. Public transit is steps away & within walking distance to Sheppard Station. This vibrant, safe, & family-oriented neighbourhood is close to top schools including William Lyon Mackenzie Collegiate Institute and Tanenbaum CHAT, along with excellent primary schools, private schools, & daycares. Residents also enjoy being a short distance from the Prosserman JCC. Close to retail, places of worship, parks, & hwys, this is a fantastic opportunity in one of Toronto's most welcoming family communities.

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

Closing Costs

Mortgage Amount
$983,999
Land Transfer Taxes$21,075
Legal Fees (Est.)
$
Total cash required for closing$268,575

Total Monthly Obligation

$5,944/mo
Mortgage $4,961
Monthly Loss $4,638
Principal$1,306
Interest$3,656
Property Tax$608
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.5/ 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
$51,840/yr
NOI
$34,865/yr
Net Cash Flow
-$2,056/mo
Cash Margin
-47.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.6/ 100

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

Comparables

Properties near 87 Combe 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.