47 Beacon Road, Toronto E04

$849,000
47 Beacon Road

$849,000

New
24d
DetachedBungalow-Raised

47 Beacon Road, Toronto E04

Total Monthly Obligation $4,173

HausQ Valuation Report
Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
24d
Score
16
Yield
3.8%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-E13838296
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-44.29 × 120 ft
Listed on site-Sep 29, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$4,479 (2025)
Parking-3 - Attached
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-Dorset Park
Title-Residential Freehold

No agent assigned

Welcome To 47 Beacon Road, A Classic Detached Brick Bungalow Set On A Desirable Corner Lot In The Highly Sought-After Dorset Park Community! This Bright And Functional Home Offers 3 Bedrooms And A Freshly Painted Main Floor Showcasing Tasteful Updates And Stylish New Lighting Throughout. A Warm, Move-In-Ready Layout Awaits, While The Oversized Covered Porch Adds Fantastic Curb Appeal And The Perfect Spot To Relax And Take In The Quiet, Tree-Lined Street. The Spacious Basement Presents Endless Possibilities - A Blank Canvas Ready For Your Vision, Whether An In-Law Suite, Recreation Space, Home Office Or Income Potential. Ideally Located In A Mature, Family-Friendly Neighbourhood Close To TTC, Schools, Parks, Shopping, Restaurants, Scarborough Town Centre And Highway 401, With Kennedy Station And The New Eglinton Crosstown LRT Just Minutes Away. An Excellent Opportunity For First-Time Buyers, Growing Families Or Investors Looking For A Solid Detached Home With Tremendous Versatility And Future Potential.

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

Closing Costs

Mortgage Amount
$679,200
Land Transfer Taxes$13,455
Legal Fees (Est.)
$
Total cash required for closing$184,755

Total Monthly Obligation

$4,173/mo
Mortgage $3,425
Monthly Loss $3,272
Principal$901
Interest$2,523
Property Tax$373
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$32,268/yr
NOI
$20,062/yr
Net Cash Flow
-$1,753/mo
Cash Margin
-65.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.8/ 100

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

Comparables

Properties near 47 Beacon Road

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.